Leveraging Predictive Analytics to Improve the Dining Experience
Net Present Value of Synergy Gains 2
1. Page 1December 10, 2014Title All of the inflow values are in millions of £. The cost of the merger is -25,363€ ; the NPV of the synergy gains is € 9,753. Year 2003807Year 20041,060Year 20051,263Year 2006(includes terminal valueOf 28,433) 29,908Year 2001119Year 2002307Discounting by theWACC (7.54%), the NPV (of the value inflows) is 22,032 This equals 35,116 Euros(£/Euro rate of 12/17) (Used an HP17) NPV CALCULATIONMota, FlavioExhibit Two