Investment note · Strictly private and confidential
This note is interactive. Change an assumption in the panel (the Assumptions button on a phone) and every figure, table and sensitivity below recalculates from Appley's underwrite. Nothing you change is saved or sent to Appley.
Investment Overview
Key Headline Assumptions – Central Case
Deal Overview
From the Appley base case to your scenario
The effect of each change on the IRR, applied in the order shown.
Capex Overview
Swipe the table sideways to see every column.
Exit Assumptions
Sensitivity Analysis – Base Case
IRR / equity multiple after Appley fees. Every cell is a full run of the underwrite with your other assumptions held. Select a cell to load it.
Occupational Assumptions
Swipe the table sideways to see every column.
Cash Flow Summary
Swipe the table sideways to see every column.
Basis of Preparation
Important Notice
This note has been prepared by Appley for the named recipient only and is strictly private and confidential. It must not be copied or passed to anyone else without Appley's consent.
Appley's base case is the only scenario Appley presents. A scenario created by changing the assumptions is the user's own: it has not been reviewed by Appley and is not a forecast, a valuation or a recommendation.