SlideShare a Scribd company logo
1 of 50
Material from ENTREPRENEURIAL FINANCE: STRATEGY, VALUATION, AND DEAL STRUCTURE, by Janet Kiholm Smith, Richard L. Smith, and Richard T. Bliss, © by Stanford University, all rights
reserved. Instructors may make copies of PowerPoint Presentation contained herein for classroom distribution only. Any further reproduction, distribution, or use of this material, in any way or
by any means, is strictly prohibited without the prior written permission of the publisher.
Chapter 6
METHODS OF FINANCIAL
FORECASTING: REVENUE
Learning Objectives
• Understand the principles of financial
forecasting
• Prepare a revenue forecast for an established
firm
• Prepare a sales forecast for a new venture using
yardsticks and fundamental analysis
• Incorporate demand and supply considerations
into the revenue forecast
• Estimate revenue uncertainty using sensitivity
analysis, scenario analysis, and simulation
2
Benefits of Financial Forecasting
• Provides a disciplined means of evaluating the
cash need of a venture
• Aids in determining whether a proposed venture
deserves the entrepreneur’s investment of capital
and effort
• Allows comparison of strategic alternatives
• Helps the entrepreneur and investors understand
the strengths and weaknesses of the venture
• Represents a benchmark for assessing project
development
3
Overview of Financial Forecasting
• Financial modeling
– Revenue forecast
– Income statement forecast
– Balance sheet forecast
– Integration and cash flow forecast
• Revenue forecasting
– Approaches
• Naïve
• Yardsticks
• Fundamental
– Information sources
• Forecasting uncertainty
– Scenarios
– Sensitivity
– Simulation
4
Principles of Financial Forecasting
• Build and support a schedule of assumptions
• Begin with a forecast of revenue
• Decide whether to forecast in real or nominal
terms
• Choose an appropriate time span and
forecasting interval
• Integrate the financial statements
• Assess the reasonableness of the model
5
Forecasting Revenue of an Established Business
• May be able to develop a reliable revenue
forecast based on its prior sales experience
– average growth rates
– weighting
– trends
– relation to economic and demographic factors
Example
6
Naïve Forecasting
1. Extrapolate the nominal historical average
2. Extrapolate the real historical average
3. Weight more recent periods more heavily
4. Exponential smoothing
5. Tie to related variables that are forecasted
7
Forecasting Revenue of an Established Business
8
1. Historical nominal growth rate:
Average sales growth Years -5 to -1 = 8.06%
Sales forecast Year 0 = (1+0.0806 x $2.9 million) = $3.13 million
• Large variance in the historical annual growth rates
Forecasting Revenue of an Established Business
9
2. Historical real growth rate:
Average real sales growth Years -5 to -1 = 3.66%
Expected inflation Year 0 = 1.0%
Forecasted nominal growth rate Year 0 = 3.66% + 1.0% = 4.66%
Sales forecast Year 0 = (1+0.0466 x $2.9 million) = $3.04 million
• May be more accurate if product prices follow inflation
3. Weighting historical growth rates:
– future will be more like recent history
- Weights sum to 1.0
- Forecasted real sales growth = sum of weighted growth = 1.96%
- Less than the simple average due to the small weight on Year -5
10
Forecasting Revenue of an Established Business
4. Exponential smoothing:
–  is a weighting factor between zero and one
– implicitly reflects data from before Year T
– with  set at 0.20
11
Forecasting Revenue of an Established Business
5. Based on fundamentals:
– relationship between real sales and GDP growth
is approximately 5x
Expected real GDP growth Year 0 = 1.5%
Forecasted real growth rate Year 0 = 1.5% x 5.0 = 7.5%
12
Forecasting Revenue of an Established Business
Forecasting Revenue of a New Venture
• No prior track record of sales
• Two approaches to new venture forecasting
– yardsticks
– fundamental analysis
13
• Yardsticks
– established firms comparable to the new venture on
some dimensions important to forecasting revenue
• product/customer attributes
• distribution channels
• adoption rates
• technology
– may be public or private
– IPO prospectuses contain data on recently-
private/newly-public ventures
– other data sources
14
Forecasting Revenue of a New Venture:
Yardsticks
• Fundamental analysis
– market size and market share
– engineering cost estimates
– demand-side approach
– supply-side approach
– credibility and support for assumptions
– mixed approach
15
Forecasting Revenue of a New Venture:
Fundamental Analysis
• Entrepreneur is considering launching a coffee shop,
Morebucks, and collects the following data:
What is a reasonable forecast of Morebuck’s revenue?
16
Yardsticks: A Simple Example
• Morebucks entrepreneur researches two coffee shop
locations and assembles the following data:
• Fundamental research might include:
– direct observation
– communication with
• other coffee shop owners
• real estate professionals
• trade associations
17
Fundamental Analysis: A Simple Example
• New venture will integrate GPS, street maps,
topographical data, and real-time air traffic information
into a navigation system for general aviation
• No single comparable, but the following yardsticks have
some similar dimensions
– Navteq Corporation
– Garmin Ltd.
– GPS Industries, Inc.
• Information from these yardsticks can be used to
synthesize a revenue forecast for the new venture
18
Yardsticks: A More Challenging Example
19
Table 6.1
• General aviation navigation system
• Data collected from the General Aviation
Manufacturers Association (GAMA)
– two segments: OEM and retrofit
– historical data on sales growth rates
– aircraft type and rate of adoption
• Selling price of $2,500
20
Fundamental Analysis:
A More Challenging Example
21
Table 6.2
22
Table 6.2
23
Table 6.2
• Fundamental analysis
– market size and market share
– engineering cost estimates
– demand-side approach
– supply-side approach
– credibility and support for assumptions
– mixed approach
24
Forecasting Revenue of a New Venture:
Fundamental Analysis
Demand and Supply Considerations
• Demand-side approach
– assesses consumer willingness and ability to buy
the product, assuming that the venture has
adequate capacity to supply all of the demand
• Supply-side approach
– seeks to determine how fast the venture can grow
given managerial, financial, and other resource
constraints
25
• Demand-side considerations
– What geographic market will the venture serve?
– How many potential customers are in the market?
– How rapidly is the market growing?
– How much, in terms of quantity, is a typical customer
likely to purchase during a forecast period?
– How are purchase amounts likely to change in the
future?
– What is the expected average price of the venture’s
product?
26
Demand and Supply Considerations
• Demand-side considerations (cont’d.)
– How good is the venture’s product compared to
competitors’ products?
– How aggressively and effectively, compared to
competitors, will the venture promote its product?
– How are competitors likely to react to the venture?
– Who are potential market entrants, and how likely
are they to enter?
– In light of the above, what market share is the
venture likely to be able to achieve?
27
Demand and Supply Considerations
• Supply-side considerations
– Given its existing resources, how much can the
venture produce, market, and distribute?
– How rapidly can the venture add and integrate the
resources needed for expansion of output?
28
Demand and Supply Considerations
Estimating Uncertainty
• Assessing risk using historical data
• Sensitivity analysis
• Developing alternative scenarios
• Incorporating uncertainty with simulation
29
Estimating Uncertainty
• Assessing risk using historical data
• Calculate the standard deviation of sales growth
–  Forecast error = 9.71%
– Forecast for Year 0
•  = 8.06%
•  = 9.71%
• Difficult to estimate for new ventures
30
Estimating Uncertainty
• Sensitivity analysis
– vary model assumptions and see the impact on the
forecast
– shortcomings
• developing estimates for uncertainty of assumptions
• ignores interdependencies among variables
• Developing alternative scenarios
– allows several assumptions to vary at the same time
and can incorporate correlations
– data required to develop scenarios are available for
many ventures
– for some ventures, only a small number of realistic
scenarios are possible
31
Estimating Uncertainty
• Incorporating uncertainty with simulation
– assign probability distributions to key variables
– estimate correlations among variables
– based on historical data, yardsticks, or
fundamental analysis
32
Building a New Venture Revenue Forecast
• NewCompany is a medical device start-up
33
Figure 6.1 NewCompany revenue assumptions
1. Development will require 18 months, during which period no sales will be
made.
2. Initial monthly sales of 100 units at a price of $200 beginning in Month 19.
3. Unit sales will grow 8 percent per month for three years and then remain
constant.
4. The sales price will increase each month at the inflation rate.
5. Inflation at 6 percent per year (modeled as 0.5 percent per month).
34
Figure 6.2
NewCompany - Revenue Forecast
Month 0 1 18 19 24 36 48 54 55 56 60 72 78
Sales (units) 100 147 373 940 1,491 1,610 1,610 1,610 1,610 1,610
Selling Price/unit $200.00 $205.05 $217.70 $231.12 $238.15 $239.34 $240.53 $245.38 $260.51 $268.43
Revenue $0 $0 $20,000 $30,142 $81,201 $217,257 $355,075 $385,331 $387,258 $395,061 $419,428 $432,169
Unit Growth per Month 8.00% 8.00% 8.00% 8.00% 8.00% 0.00% 0.00% 0.00% 0.00%
Inflation per Month 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50%
$0
$50
$100
$150
$200
$250
$300
$350
$400
$450
$500
1 4 7 10 13 16 19 22 25 28 31 34 37 40 43 46 49 52 55 58 61 64 67 70 73 76 79
Expected
monthly
revenue
(000s)
Month (0 is the date of initial investment)
NewCompany Revenue Forecast
Introducing Uncertainty to the Forecast
• Figure 6.2 is the forecast of expected sales
• Range of outcomes is complete failure to
phenomenal success
• Uncertainty about
– product development
– demand
– growth
– competition
• Impact on financing need and value
35
Introducing Uncertainty to the Forecast:
Sensitivity Analysis
• Variation in monthly inflation
• Estimates from historical data and/or forecasts
• Impact on revenue
36
Introducing Uncertainty to the Forecast:
Sensitivity Analysis
• Variation in monthly sales growth
• Revenue forecast is much more sensitive to
monthly sales growth than inflation
37
Introducing Uncertainty to the Forecast:
Sensitivity Analysis
• Variation in inflation and sales growth
• Shortcomings of sensitivity analysis
– little guidance for assumption ranges
– difficult to assess more than two variables
– does not accommodate correlation of variables
38
Introducing Uncertainty to the Forecast:
Scenario Analysis
• Can include more variables and incorporate
interdependencies
NewCompany Scenario 1
39
Product development proceeds more quickly than expected. The
venture’s sales start at 100 units in Month 12 rather than Month 19. The
new product does very well in the market and NewCompany is able to
patent important aspects of the technology. This keeps competitors at
bay, and allows NewCompany to increase the initial selling price to $220.
Unit sales grow at 11 percent each month for two years and then 9
percent monthly for one year. For the balance of the forecast period,
Month 49 to Month 78, monthly unit sales are assumed constant so that
revenue grows at the 0.5 percent inflation rate.
Introducing Uncertainty to the Forecast:
Scenario Analysis
NewCompany Scenario 2
40
Product development hits numerous roadblocks and a competitor beats
NewCompany to the market. When NewCompany finally begins to sell (in
Month 24), the market only supports a $180 price. Unit sales start at 100
and grow at 4 percent each month for two years and then 2 percent for
one year before falling to zero. Expected inflation is 0.5 percent per month.
Introducing Uncertainty to the Forecast:
Scenario Analysis
Impact of NewCompany Scenarios on Revenue Forecast
• These scenarios provide a rough picture of the
uncertainty about the venture’s future
41
Figure 6.3
NewCompany revenue simulation assumptions
1. The earliest that successful development can occur is Month 8. After Month 8,
the probability of development success is exponentially distributed with a
mean of 18 months (26 months including the first 8). However, if development
is not completed within 48 months, then it is clear that successful development
of a valuable product is no longer feasible.
2. If development is successful, the rapid-growth stage is expected to end around
Month 60, after which it is expected that unit sales growth will fall to zero. The
uncertainty about when the rapid-growth stage will end is normally distributed
with a mean of 60 and standard deviation of three months.
3. Sales begin the month after development is successful. The initial sales level is
expected to be 100 units.
4. The initial selling price is subject to uncertainty depending on the quality of the
development result and competitive factors. This uncertainty is normally
distributed with a mean of $200 and a standard deviation of $10. After the first
month of sales, the selling price increases at the rate of inflation each month.
5. During the rapid-growth period, monthly unit sales growth is normally
distributed with a mean of 8 percent and a standard deviation of 1.5 percent.
6. Inflation is forecast to be 0.50 percent per month.
Introducing Uncertainty to the Forecast: Simulation
42
• Simulating development timing example
– 10% chance of development failure
• Using Venture.SIM
43
Month 1 2 3
Probability of success 20% 40% 30%
Introducing Uncertainty to the Forecast: Simulation
Figure 6.4
• Development timing for NewCompany
– earliest success is Month 8
– probability increases after Month 8 and then tapers off
– by Month 48 probability of successful development is 90%
– after Month 48, development is assumed to fail (=Month 79)
– estimated using an exponential distribution
• Venture.SIM formula is
= INT(V_Exp(18) + 8)
44
Introducing Uncertainty to the Forecast: Simulation
45
Trials = 10000
Output Average Median
Standard
Deviation
Skewness Minimum 25% 50% 75% Maximum
1 Development Success 26.58 20.00 20.09 1.63 8.00 13.00 20.00 32.00 79.00
Unconditional
Simulation Results
Percentiles
Figure 6.5
• NewCompany simulation assumptions
– development month is estimated using an
exponential distribution: Venture.SIM formula is
= INT(V_Exp(18) + 8)
– end of rapid-growth period
Normal:  = Month 60  = 3 months
– monthly sales growth rapid-growth period:
Normal:  = 8%  = 1.5%
– Initial selling price:
Normal:  = $200  = $10
46
Introducing Uncertainty to the Forecast: Simulation
47
Figure 6.6 NewCompany revenue forecast—sample trial results
Development Timing: An Example
48
Figure 6.7
Development Timing: An Example
New drug approval times in 2000
49
1/1/96 12/31/96 12/31/97 12/31/98 12/31/99 12/30/00
FDA review time - AP Action FDA review time- AE Action
FDA review time - NA Action Sponsor response time
Sponsor response time (not included in adjusted total approval time)
Figure 6.8
• Methods of forecasting revenue for an
established business
• Forecasting new venture revenue
– yardsticks and fundamental analysis
• Demand and supply considerations
• Introducing uncertainty
– sensitivity analysis
– developing scenarios
– simulation
50
Methods of Financial
Forecasting – Revenue: Summary

More Related Content

Similar to Financial Forecasting

Early Stage Capital and Valuation
Early Stage Capital and ValuationEarly Stage Capital and Valuation
Early Stage Capital and ValuationDan Janes
 
Seminar 8 Forecasting.pptx
Seminar 8 Forecasting.pptxSeminar 8 Forecasting.pptx
Seminar 8 Forecasting.pptxtanmayagrawal88
 
ppt-of-sales-and-distribution-2.pptx
ppt-of-sales-and-distribution-2.pptxppt-of-sales-and-distribution-2.pptx
ppt-of-sales-and-distribution-2.pptxGoldenxyz2000
 
SVMK Investor Presentation August 2019
SVMK Investor Presentation August 2019SVMK Investor Presentation August 2019
SVMK Investor Presentation August 2019Dylan Solomon
 
SVMK Investor Presentation August 2019
SVMK Investor Presentation August 2019SVMK Investor Presentation August 2019
SVMK Investor Presentation August 2019EmilyGreenstein4
 
Sales forecasting with examples ( asian paints and cocacola)
Sales forecasting with examples ( asian paints and cocacola)Sales forecasting with examples ( asian paints and cocacola)
Sales forecasting with examples ( asian paints and cocacola)sakshi singh
 
Fiserv Deposit Growth eBook
Fiserv Deposit Growth eBookFiserv Deposit Growth eBook
Fiserv Deposit Growth eBookIdeba
 
Decision Analytics: Revealing Customer Preferences and Behaviors
Decision Analytics: Revealing Customer Preferences and BehaviorsDecision Analytics: Revealing Customer Preferences and Behaviors
Decision Analytics: Revealing Customer Preferences and BehaviorsLarry Boyer
 
Sales Management Planning
Sales Management PlanningSales Management Planning
Sales Management PlanningMathew Lawrence
 
Angel investor valuation
Angel investor valuationAngel investor valuation
Angel investor valuationAnjana Vivek
 
Sleep country scotia back to school conference 2016
Sleep country scotia back to school conference 2016Sleep country scotia back to school conference 2016
Sleep country scotia back to school conference 2016SleepCountry
 
Startup Valuation Workshop- Dr. Mohammad Ahmadi
Startup Valuation Workshop- Dr. Mohammad AhmadiStartup Valuation Workshop- Dr. Mohammad Ahmadi
Startup Valuation Workshop- Dr. Mohammad AhmadiSmartup Ventures
 
1001205101
10012051011001205101
1001205101veriskir
 
New product development
New product  developmentNew product  development
New product developmentSagar Gadekar
 
ECO 520 Final Project Investment Opportunity Analysis Guidelines .docx
ECO 520 Final Project Investment Opportunity Analysis Guidelines .docxECO 520 Final Project Investment Opportunity Analysis Guidelines .docx
ECO 520 Final Project Investment Opportunity Analysis Guidelines .docxjack60216
 
4 ways data analytics can kick your annual B2B marketing planning into shape
4 ways data analytics can kick your annual B2B marketing planning into shape4 ways data analytics can kick your annual B2B marketing planning into shape
4 ways data analytics can kick your annual B2B marketing planning into shapeThe Marketing Practice
 

Similar to Financial Forecasting (20)

Early Stage Capital and Valuation
Early Stage Capital and ValuationEarly Stage Capital and Valuation
Early Stage Capital and Valuation
 
Seminar 8 Forecasting.pptx
Seminar 8 Forecasting.pptxSeminar 8 Forecasting.pptx
Seminar 8 Forecasting.pptx
 
ppt-of-sales-and-distribution-2.pptx
ppt-of-sales-and-distribution-2.pptxppt-of-sales-and-distribution-2.pptx
ppt-of-sales-and-distribution-2.pptx
 
SVMK Investor Presentation August 2019
SVMK Investor Presentation August 2019SVMK Investor Presentation August 2019
SVMK Investor Presentation August 2019
 
Marketing plan ppt slides
Marketing plan ppt slidesMarketing plan ppt slides
Marketing plan ppt slides
 
SVMK Investor Presentation August 2019
SVMK Investor Presentation August 2019SVMK Investor Presentation August 2019
SVMK Investor Presentation August 2019
 
Sales forecasting with examples ( asian paints and cocacola)
Sales forecasting with examples ( asian paints and cocacola)Sales forecasting with examples ( asian paints and cocacola)
Sales forecasting with examples ( asian paints and cocacola)
 
Fiserv Deposit Growth eBook
Fiserv Deposit Growth eBookFiserv Deposit Growth eBook
Fiserv Deposit Growth eBook
 
Decision Analytics: Revealing Customer Preferences and Behaviors
Decision Analytics: Revealing Customer Preferences and BehaviorsDecision Analytics: Revealing Customer Preferences and Behaviors
Decision Analytics: Revealing Customer Preferences and Behaviors
 
Sales Management Planning
Sales Management PlanningSales Management Planning
Sales Management Planning
 
Angel investor valuation
Angel investor valuationAngel investor valuation
Angel investor valuation
 
Sleep country scotia back to school conference 2016
Sleep country scotia back to school conference 2016Sleep country scotia back to school conference 2016
Sleep country scotia back to school conference 2016
 
Startup Valuation Workshop- Dr. Mohammad Ahmadi
Startup Valuation Workshop- Dr. Mohammad AhmadiStartup Valuation Workshop- Dr. Mohammad Ahmadi
Startup Valuation Workshop- Dr. Mohammad Ahmadi
 
Business planning unit 3
Business planning unit 3Business planning unit 3
Business planning unit 3
 
Market feasibility report ronnnie
Market feasibility report ronnnieMarket feasibility report ronnnie
Market feasibility report ronnnie
 
1001205101
10012051011001205101
1001205101
 
New product development
New product  developmentNew product  development
New product development
 
ECO 520 Final Project Investment Opportunity Analysis Guidelines .docx
ECO 520 Final Project Investment Opportunity Analysis Guidelines .docxECO 520 Final Project Investment Opportunity Analysis Guidelines .docx
ECO 520 Final Project Investment Opportunity Analysis Guidelines .docx
 
4 ways data analytics can kick your annual B2B marketing planning into shape
4 ways data analytics can kick your annual B2B marketing planning into shape4 ways data analytics can kick your annual B2B marketing planning into shape
4 ways data analytics can kick your annual B2B marketing planning into shape
 
Marketing plan
Marketing planMarketing plan
Marketing plan
 

Recently uploaded

WhatsApp 📞 Call : 9892124323 ✅Call Girls In Chembur ( Mumbai ) secure service
WhatsApp 📞 Call : 9892124323  ✅Call Girls In Chembur ( Mumbai ) secure serviceWhatsApp 📞 Call : 9892124323  ✅Call Girls In Chembur ( Mumbai ) secure service
WhatsApp 📞 Call : 9892124323 ✅Call Girls In Chembur ( Mumbai ) secure servicePooja Nehwal
 
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...Call Girls in Nagpur High Profile
 
Instant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School SpiritInstant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School Spiritegoetzinger
 
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...Call Girls in Nagpur High Profile
 
The Economic History of the U.S. Lecture 18.pdf
The Economic History of the U.S. Lecture 18.pdfThe Economic History of the U.S. Lecture 18.pdf
The Economic History of the U.S. Lecture 18.pdfGale Pooley
 
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdfFinTech Belgium
 
Malad Call Girl in Services 9892124323 | ₹,4500 With Room Free Delivery
Malad Call Girl in Services  9892124323 | ₹,4500 With Room Free DeliveryMalad Call Girl in Services  9892124323 | ₹,4500 With Room Free Delivery
Malad Call Girl in Services 9892124323 | ₹,4500 With Room Free DeliveryPooja Nehwal
 
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...Call Girls in Nagpur High Profile
 
The Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdfThe Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdfGale Pooley
 
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure serviceCall US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure servicePooja Nehwal
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...Call Girls in Nagpur High Profile
 
Dividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptxDividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptxanshikagoel52
 
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptxFinTech Belgium
 
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...Suhani Kapoor
 
Instant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School DesignsInstant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School Designsegoetzinger
 
The Economic History of the U.S. Lecture 22.pdf
The Economic History of the U.S. Lecture 22.pdfThe Economic History of the U.S. Lecture 22.pdf
The Economic History of the U.S. Lecture 22.pdfGale Pooley
 

Recently uploaded (20)

WhatsApp 📞 Call : 9892124323 ✅Call Girls In Chembur ( Mumbai ) secure service
WhatsApp 📞 Call : 9892124323  ✅Call Girls In Chembur ( Mumbai ) secure serviceWhatsApp 📞 Call : 9892124323  ✅Call Girls In Chembur ( Mumbai ) secure service
WhatsApp 📞 Call : 9892124323 ✅Call Girls In Chembur ( Mumbai ) secure service
 
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
 
Instant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School SpiritInstant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School Spirit
 
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
 
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
 
(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7
(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7
(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7
 
The Economic History of the U.S. Lecture 18.pdf
The Economic History of the U.S. Lecture 18.pdfThe Economic History of the U.S. Lecture 18.pdf
The Economic History of the U.S. Lecture 18.pdf
 
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
 
Malad Call Girl in Services 9892124323 | ₹,4500 With Room Free Delivery
Malad Call Girl in Services  9892124323 | ₹,4500 With Room Free DeliveryMalad Call Girl in Services  9892124323 | ₹,4500 With Room Free Delivery
Malad Call Girl in Services 9892124323 | ₹,4500 With Room Free Delivery
 
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
 
The Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdfThe Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdf
 
Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024
 
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure serviceCall US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
 
Dividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptxDividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptx
 
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
 
Commercial Bank Economic Capsule - April 2024
Commercial Bank Economic Capsule - April 2024Commercial Bank Economic Capsule - April 2024
Commercial Bank Economic Capsule - April 2024
 
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
 
Instant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School DesignsInstant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School Designs
 
The Economic History of the U.S. Lecture 22.pdf
The Economic History of the U.S. Lecture 22.pdfThe Economic History of the U.S. Lecture 22.pdf
The Economic History of the U.S. Lecture 22.pdf
 

Financial Forecasting

  • 1. Material from ENTREPRENEURIAL FINANCE: STRATEGY, VALUATION, AND DEAL STRUCTURE, by Janet Kiholm Smith, Richard L. Smith, and Richard T. Bliss, © by Stanford University, all rights reserved. Instructors may make copies of PowerPoint Presentation contained herein for classroom distribution only. Any further reproduction, distribution, or use of this material, in any way or by any means, is strictly prohibited without the prior written permission of the publisher. Chapter 6 METHODS OF FINANCIAL FORECASTING: REVENUE
  • 2. Learning Objectives • Understand the principles of financial forecasting • Prepare a revenue forecast for an established firm • Prepare a sales forecast for a new venture using yardsticks and fundamental analysis • Incorporate demand and supply considerations into the revenue forecast • Estimate revenue uncertainty using sensitivity analysis, scenario analysis, and simulation 2
  • 3. Benefits of Financial Forecasting • Provides a disciplined means of evaluating the cash need of a venture • Aids in determining whether a proposed venture deserves the entrepreneur’s investment of capital and effort • Allows comparison of strategic alternatives • Helps the entrepreneur and investors understand the strengths and weaknesses of the venture • Represents a benchmark for assessing project development 3
  • 4. Overview of Financial Forecasting • Financial modeling – Revenue forecast – Income statement forecast – Balance sheet forecast – Integration and cash flow forecast • Revenue forecasting – Approaches • Naïve • Yardsticks • Fundamental – Information sources • Forecasting uncertainty – Scenarios – Sensitivity – Simulation 4
  • 5. Principles of Financial Forecasting • Build and support a schedule of assumptions • Begin with a forecast of revenue • Decide whether to forecast in real or nominal terms • Choose an appropriate time span and forecasting interval • Integrate the financial statements • Assess the reasonableness of the model 5
  • 6. Forecasting Revenue of an Established Business • May be able to develop a reliable revenue forecast based on its prior sales experience – average growth rates – weighting – trends – relation to economic and demographic factors Example 6
  • 7. Naïve Forecasting 1. Extrapolate the nominal historical average 2. Extrapolate the real historical average 3. Weight more recent periods more heavily 4. Exponential smoothing 5. Tie to related variables that are forecasted 7
  • 8. Forecasting Revenue of an Established Business 8 1. Historical nominal growth rate: Average sales growth Years -5 to -1 = 8.06% Sales forecast Year 0 = (1+0.0806 x $2.9 million) = $3.13 million • Large variance in the historical annual growth rates
  • 9. Forecasting Revenue of an Established Business 9 2. Historical real growth rate: Average real sales growth Years -5 to -1 = 3.66% Expected inflation Year 0 = 1.0% Forecasted nominal growth rate Year 0 = 3.66% + 1.0% = 4.66% Sales forecast Year 0 = (1+0.0466 x $2.9 million) = $3.04 million • May be more accurate if product prices follow inflation
  • 10. 3. Weighting historical growth rates: – future will be more like recent history - Weights sum to 1.0 - Forecasted real sales growth = sum of weighted growth = 1.96% - Less than the simple average due to the small weight on Year -5 10 Forecasting Revenue of an Established Business
  • 11. 4. Exponential smoothing: –  is a weighting factor between zero and one – implicitly reflects data from before Year T – with  set at 0.20 11 Forecasting Revenue of an Established Business
  • 12. 5. Based on fundamentals: – relationship between real sales and GDP growth is approximately 5x Expected real GDP growth Year 0 = 1.5% Forecasted real growth rate Year 0 = 1.5% x 5.0 = 7.5% 12 Forecasting Revenue of an Established Business
  • 13. Forecasting Revenue of a New Venture • No prior track record of sales • Two approaches to new venture forecasting – yardsticks – fundamental analysis 13
  • 14. • Yardsticks – established firms comparable to the new venture on some dimensions important to forecasting revenue • product/customer attributes • distribution channels • adoption rates • technology – may be public or private – IPO prospectuses contain data on recently- private/newly-public ventures – other data sources 14 Forecasting Revenue of a New Venture: Yardsticks
  • 15. • Fundamental analysis – market size and market share – engineering cost estimates – demand-side approach – supply-side approach – credibility and support for assumptions – mixed approach 15 Forecasting Revenue of a New Venture: Fundamental Analysis
  • 16. • Entrepreneur is considering launching a coffee shop, Morebucks, and collects the following data: What is a reasonable forecast of Morebuck’s revenue? 16 Yardsticks: A Simple Example
  • 17. • Morebucks entrepreneur researches two coffee shop locations and assembles the following data: • Fundamental research might include: – direct observation – communication with • other coffee shop owners • real estate professionals • trade associations 17 Fundamental Analysis: A Simple Example
  • 18. • New venture will integrate GPS, street maps, topographical data, and real-time air traffic information into a navigation system for general aviation • No single comparable, but the following yardsticks have some similar dimensions – Navteq Corporation – Garmin Ltd. – GPS Industries, Inc. • Information from these yardsticks can be used to synthesize a revenue forecast for the new venture 18 Yardsticks: A More Challenging Example
  • 20. • General aviation navigation system • Data collected from the General Aviation Manufacturers Association (GAMA) – two segments: OEM and retrofit – historical data on sales growth rates – aircraft type and rate of adoption • Selling price of $2,500 20 Fundamental Analysis: A More Challenging Example
  • 24. • Fundamental analysis – market size and market share – engineering cost estimates – demand-side approach – supply-side approach – credibility and support for assumptions – mixed approach 24 Forecasting Revenue of a New Venture: Fundamental Analysis
  • 25. Demand and Supply Considerations • Demand-side approach – assesses consumer willingness and ability to buy the product, assuming that the venture has adequate capacity to supply all of the demand • Supply-side approach – seeks to determine how fast the venture can grow given managerial, financial, and other resource constraints 25
  • 26. • Demand-side considerations – What geographic market will the venture serve? – How many potential customers are in the market? – How rapidly is the market growing? – How much, in terms of quantity, is a typical customer likely to purchase during a forecast period? – How are purchase amounts likely to change in the future? – What is the expected average price of the venture’s product? 26 Demand and Supply Considerations
  • 27. • Demand-side considerations (cont’d.) – How good is the venture’s product compared to competitors’ products? – How aggressively and effectively, compared to competitors, will the venture promote its product? – How are competitors likely to react to the venture? – Who are potential market entrants, and how likely are they to enter? – In light of the above, what market share is the venture likely to be able to achieve? 27 Demand and Supply Considerations
  • 28. • Supply-side considerations – Given its existing resources, how much can the venture produce, market, and distribute? – How rapidly can the venture add and integrate the resources needed for expansion of output? 28 Demand and Supply Considerations
  • 29. Estimating Uncertainty • Assessing risk using historical data • Sensitivity analysis • Developing alternative scenarios • Incorporating uncertainty with simulation 29
  • 30. Estimating Uncertainty • Assessing risk using historical data • Calculate the standard deviation of sales growth –  Forecast error = 9.71% – Forecast for Year 0 •  = 8.06% •  = 9.71% • Difficult to estimate for new ventures 30
  • 31. Estimating Uncertainty • Sensitivity analysis – vary model assumptions and see the impact on the forecast – shortcomings • developing estimates for uncertainty of assumptions • ignores interdependencies among variables • Developing alternative scenarios – allows several assumptions to vary at the same time and can incorporate correlations – data required to develop scenarios are available for many ventures – for some ventures, only a small number of realistic scenarios are possible 31
  • 32. Estimating Uncertainty • Incorporating uncertainty with simulation – assign probability distributions to key variables – estimate correlations among variables – based on historical data, yardsticks, or fundamental analysis 32
  • 33. Building a New Venture Revenue Forecast • NewCompany is a medical device start-up 33 Figure 6.1 NewCompany revenue assumptions 1. Development will require 18 months, during which period no sales will be made. 2. Initial monthly sales of 100 units at a price of $200 beginning in Month 19. 3. Unit sales will grow 8 percent per month for three years and then remain constant. 4. The sales price will increase each month at the inflation rate. 5. Inflation at 6 percent per year (modeled as 0.5 percent per month).
  • 34. 34 Figure 6.2 NewCompany - Revenue Forecast Month 0 1 18 19 24 36 48 54 55 56 60 72 78 Sales (units) 100 147 373 940 1,491 1,610 1,610 1,610 1,610 1,610 Selling Price/unit $200.00 $205.05 $217.70 $231.12 $238.15 $239.34 $240.53 $245.38 $260.51 $268.43 Revenue $0 $0 $20,000 $30,142 $81,201 $217,257 $355,075 $385,331 $387,258 $395,061 $419,428 $432,169 Unit Growth per Month 8.00% 8.00% 8.00% 8.00% 8.00% 0.00% 0.00% 0.00% 0.00% Inflation per Month 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% $0 $50 $100 $150 $200 $250 $300 $350 $400 $450 $500 1 4 7 10 13 16 19 22 25 28 31 34 37 40 43 46 49 52 55 58 61 64 67 70 73 76 79 Expected monthly revenue (000s) Month (0 is the date of initial investment) NewCompany Revenue Forecast
  • 35. Introducing Uncertainty to the Forecast • Figure 6.2 is the forecast of expected sales • Range of outcomes is complete failure to phenomenal success • Uncertainty about – product development – demand – growth – competition • Impact on financing need and value 35
  • 36. Introducing Uncertainty to the Forecast: Sensitivity Analysis • Variation in monthly inflation • Estimates from historical data and/or forecasts • Impact on revenue 36
  • 37. Introducing Uncertainty to the Forecast: Sensitivity Analysis • Variation in monthly sales growth • Revenue forecast is much more sensitive to monthly sales growth than inflation 37
  • 38. Introducing Uncertainty to the Forecast: Sensitivity Analysis • Variation in inflation and sales growth • Shortcomings of sensitivity analysis – little guidance for assumption ranges – difficult to assess more than two variables – does not accommodate correlation of variables 38
  • 39. Introducing Uncertainty to the Forecast: Scenario Analysis • Can include more variables and incorporate interdependencies NewCompany Scenario 1 39 Product development proceeds more quickly than expected. The venture’s sales start at 100 units in Month 12 rather than Month 19. The new product does very well in the market and NewCompany is able to patent important aspects of the technology. This keeps competitors at bay, and allows NewCompany to increase the initial selling price to $220. Unit sales grow at 11 percent each month for two years and then 9 percent monthly for one year. For the balance of the forecast period, Month 49 to Month 78, monthly unit sales are assumed constant so that revenue grows at the 0.5 percent inflation rate.
  • 40. Introducing Uncertainty to the Forecast: Scenario Analysis NewCompany Scenario 2 40 Product development hits numerous roadblocks and a competitor beats NewCompany to the market. When NewCompany finally begins to sell (in Month 24), the market only supports a $180 price. Unit sales start at 100 and grow at 4 percent each month for two years and then 2 percent for one year before falling to zero. Expected inflation is 0.5 percent per month.
  • 41. Introducing Uncertainty to the Forecast: Scenario Analysis Impact of NewCompany Scenarios on Revenue Forecast • These scenarios provide a rough picture of the uncertainty about the venture’s future 41
  • 42. Figure 6.3 NewCompany revenue simulation assumptions 1. The earliest that successful development can occur is Month 8. After Month 8, the probability of development success is exponentially distributed with a mean of 18 months (26 months including the first 8). However, if development is not completed within 48 months, then it is clear that successful development of a valuable product is no longer feasible. 2. If development is successful, the rapid-growth stage is expected to end around Month 60, after which it is expected that unit sales growth will fall to zero. The uncertainty about when the rapid-growth stage will end is normally distributed with a mean of 60 and standard deviation of three months. 3. Sales begin the month after development is successful. The initial sales level is expected to be 100 units. 4. The initial selling price is subject to uncertainty depending on the quality of the development result and competitive factors. This uncertainty is normally distributed with a mean of $200 and a standard deviation of $10. After the first month of sales, the selling price increases at the rate of inflation each month. 5. During the rapid-growth period, monthly unit sales growth is normally distributed with a mean of 8 percent and a standard deviation of 1.5 percent. 6. Inflation is forecast to be 0.50 percent per month. Introducing Uncertainty to the Forecast: Simulation 42
  • 43. • Simulating development timing example – 10% chance of development failure • Using Venture.SIM 43 Month 1 2 3 Probability of success 20% 40% 30% Introducing Uncertainty to the Forecast: Simulation Figure 6.4
  • 44. • Development timing for NewCompany – earliest success is Month 8 – probability increases after Month 8 and then tapers off – by Month 48 probability of successful development is 90% – after Month 48, development is assumed to fail (=Month 79) – estimated using an exponential distribution • Venture.SIM formula is = INT(V_Exp(18) + 8) 44 Introducing Uncertainty to the Forecast: Simulation
  • 45. 45 Trials = 10000 Output Average Median Standard Deviation Skewness Minimum 25% 50% 75% Maximum 1 Development Success 26.58 20.00 20.09 1.63 8.00 13.00 20.00 32.00 79.00 Unconditional Simulation Results Percentiles Figure 6.5
  • 46. • NewCompany simulation assumptions – development month is estimated using an exponential distribution: Venture.SIM formula is = INT(V_Exp(18) + 8) – end of rapid-growth period Normal:  = Month 60  = 3 months – monthly sales growth rapid-growth period: Normal:  = 8%  = 1.5% – Initial selling price: Normal:  = $200  = $10 46 Introducing Uncertainty to the Forecast: Simulation
  • 47. 47 Figure 6.6 NewCompany revenue forecast—sample trial results
  • 48. Development Timing: An Example 48 Figure 6.7
  • 49. Development Timing: An Example New drug approval times in 2000 49 1/1/96 12/31/96 12/31/97 12/31/98 12/31/99 12/30/00 FDA review time - AP Action FDA review time- AE Action FDA review time - NA Action Sponsor response time Sponsor response time (not included in adjusted total approval time) Figure 6.8
  • 50. • Methods of forecasting revenue for an established business • Forecasting new venture revenue – yardsticks and fundamental analysis • Demand and supply considerations • Introducing uncertainty – sensitivity analysis – developing scenarios – simulation 50 Methods of Financial Forecasting – Revenue: Summary

Editor's Notes

  1. Table 6-1 – Aviation Navigation Yardstick Companies This figure provides historical information and revenue data for GPS-related yardstick companies. Sources: SEC filings and other public sources.
  2. Table 6-2 – Fundamental Analysis of General Aviation Market Figure shows historical information on new shipments and the existing fleet for the US General Aviation Industry. Source: 2008 General Aviation Statistical Databook and Industry Outlook, General Aviation Manufacturers Association.
  3. Table 6-2 – Fundamental Analysis of General Aviation Market Figure shows historical information on new shipments and the existing fleet for the US General Aviation Industry. Source: 2008 General Aviation Statistical Databook and Industry Outlook, General Aviation Manufacturers Association.
  4. Table 6-2 – Fundamental Analysis of General Aviation Market Figure shows historical information on new shipments and the existing fleet for the US General Aviation Industry. Source: 2008 General Aviation Statistical Databook and Industry Outlook, General Aviation Manufacturers Association.
  5. Figure 6-1 – NewCompany Revenue Assumptions
  6. Figure 6-1 – NewCompany Revenue Assumptions
  7. Figure 6-1 – NewCompany Revenue Assumptions
  8. Figure 6-1 – NewCompany Revenue Assumptions
  9. Figure 6-1 – NewCompany Revenue Assumptions
  10. Figure 6-1 – NewCompany Revenue Assumptions
  11. Figure 6-1 – NewCompany Revenue Assumptions
  12. Figure 6-1 – NewCompany Revenue Assumptions
  13. Figure 6-1 – NewCompany Revenue Assumptions
  14. Figure 6-1 – NewCompany Revenue Assumptions
  15. Figure 6-1 – NewCompany Revenue Assumptions
  16. Figure 6-1 – NewCompany Revenue Assumptions
  17. Figure 6-5 – NewCompany Simulated Distribution of Development Timing The figure shows the simulated distribution of development timing based on 10,000 trials of the revenue model. The simulation is based on an exponential distribution with a mean of 18 months after the initial eight, during which development success is assumed not to be feasible. The model also reflects the assumption that development must be completed within 48 months or the venture fails.
  18. Figure 6-1 – NewCompany Revenue Assumptions
  19. Figure 6-6 – NewCompany Revenue Forecast – Sample Trial Results This figure shows five iterations of the NewCompany revenue forecasting model. The model incorporates uncertainty with simulation, using the assumptions outlined in Figure 6-3. Each trial shows when/if development is successful and how long the rapid growth period lasts.
  20. Figure 6-7 Development Timing: An Example (FDA)
  21. Figure 6-8 – New Drug Approval Times in 2000 The FDA provides information for all new drug applications approved in the year 2000. Each horizontal bar represents the experience for a single, approved application. Individual approval times range from less than six months to almost five years.
  22. Figure 6-1 – NewCompany Revenue Assumptions