• Main
    • Production
    • Fuel industry
        Fuel industry
      • Oil & Gas industry
        • Oil & Gas industry
          • INVESTOR
        • Competitiveness Index
        • Oil and Gas Sector Overview
        • Interactive Map
        • Investment Opportunities
        • Asset assessment
          • MANAGER
        • Current Legislature
        • Tax Base
        • Sample Documents
        • Engineering
          • SUPPLIER
        • Services
        • Products
      • Uranium industry
      • Coal industry
    • Natural materials
    • Metallurgy
    • Renewable energy
    • Manufacture
    • Chemical industry
    • Mechanical eng and metalworking
    • Light industry
    • Woodworking industry
    • Petrochemical industry
    • Building materials industry
    • Contacts
    EN / RU / CH / KZ
    INFFINDER
    Select region and language
    REGION
    • A
      Azerbaijan
      Algeria
    • B
      Brazil
    • C
      Canada
      China
    • I
      Indonesia
      Iraq
      Iran
    • K
      Kazakhstan
      Kuwait
    • L
      Libya
    • N
      Nigeria
      Norway
    • Q
      Qatar
    • R
      Russia
    • S
      Saudi Arabia
    • T
      Turkmenistan
    • U
      UAE
      Ukraine
      USA
      Uzbekistan
    • V
      Venezuela
    LANGUAGE
    • English
      Русский
      中文
      Қазақ Тілі
    2. Oil & Gas industry
    3. Economic modeling
    4. Scenarios of shares and asset cost
    Shares and asset cost scenarios
    WHOLE PROJECT
    Enter the data in the yellow cells and click "Calculate"
    Excluding the purchase price
    2021
    2022
    2023
    2024
    2025
    2026
    2027
    2028
    2029
    2030
    2031
    2032
    2033
    2034
    2035
    2036
    2037
    2038
    2039
    2040
    2041
    2042
    2043
    2044
    2045
    2046
    2047
    2048
    2049
    2050
    2051
    NCF
    $m
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    Accumulated NCF
    $m
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    NPV 10%
    $m
    0
    ROI
    times
    0
    Pay back
    year
    0
    Max Cash in
    $m
    0
    INPUT
    Asset price, $m
    Including purchase price
    2021
    2022
    2023
    2024
    2025
    2026
    2027
    2028
    2029
    2030
    2031
    2032
    2033
    2034
    2035
    2036
    2037
    2038
    2039
    2040
    2041
    2042
    2043
    2044
    2045
    2046
    2047
    2048
    2049
    2050
    2051
    NCF
    $m
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    Accumulated NCF
    $m
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    NPV 10%
    $m
    0
    ROI
    times
    0
    Pay back
    year
    0
    Max Cash in
    $m
    -0
    Asset cost scenarios
    Min
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12
    13
    14
    15
    16
    17
    18
    19
    20
    21
    22
    23
    24
    25
    26
    27
    28
    29
    30
    Max
    INPUT min/max
    Asset cost, $m
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    NPV 10%
    $m
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    ROI
    times
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    Pay back
    year
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    05
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    Max Cash in
    $m
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    CALCULATE
    PARTNERSHIP - investor data
    INPUT
    Shares price, $m
    Shares number scenarios
    Min
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12
    13
    14
    15
    16
    17
    18
    19
    20
    21
    22
    23
    24
    25
    26
    27
    28
    29
    30
    Max
    INPUT min/max
    Shares number, %
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    NPV 10%
    $m
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    ROI
    times
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    Pay back
    year
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    Max Cash in
    $m
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    CALCULATE
    INPUT
    Shares number, %
    Shares price scenarios
    Min
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12
    13
    14
    15
    16
    17
    18
    19
    20
    21
    22
    23
    24
    25
    26
    27
    28
    29
    30
    Max
    INPUT min/max
    Shares price, $m
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    100
    0
    0
    0
    0
    0
    0
    NPV 10%
    $m
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    ROI
    times
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    Pay back
    year
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    Max Cash in
    $m
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    CALCULATE
    Other tables
    All project data
    Email: support@inffinder.com
    Copyright © 2019 Inffinder. All rights reserved.