Initial Conditions:

Values are given in: (M= Mega, $ = SEK, # = count, % = percent, / = ratio, * = multiple)
Company variables:
TAM M# Total Addressable Market
ASP $ Average Selling Price
MS % Market Share
Salary # Employee cost (monthly)
Staff # Staff size
UnitCost * Product production cost multiple
NetInv % Net Investment (% of REVs)
Debt $ Total debt (Millions)
Stock variables:
shares M# Stock shares
P/E * Price to Earnings ratio
Stock beta % Stock correlation against market
Risk premium % Investor compensation for risk
Market variables:
Tax rate % Company tax rate + breaks
Borrwing IR % Borrowing Interest rate
Risk Free Interest Rate % Low-risk returns

Growth Conditions (quarterly growth):


Values are given in: (# = count, % = percent, / = ratio)
Param Low HighMinMax
TAM #
ASP #
MS %
Labor #
Salary #
Debt #
UniC *
NI %
BB %

Simulation settings
Years How long to run each simulation
Runs Number of simulations to run
Debugging Show output from simulation