Fluxus · Private valuation tool
An interactive model for the International Pop catalog — terminal value, acquisition IRR and NPV across price and horizon assumptions. Enter your email to open the tool.
We record your email so we can share updates to this model. Figures are in KRW and are indicative, not an offer.
Adjust the inputs; terminal value, IRR and NPV recalculate instantly. Figures in KRW.
| Price (KRW) | 5-year | 10-year |
|---|
| Price (KRW) | 5-year | 10-year |
|---|
Under an acquisition, the advance fee split, balloon repayment and prepayment penalty fall away: Fluxus retains 100% of revenue in perpetuity. Cashflows are modeled explicitly through Year n, with a Gordon-growth terminal value added at the end of Year n. Terminal value uses the discount rate r as the capitalization rate. Results are indicative and depend on the decay and discount assumptions entered above.