Financial Projections

Kenny Dusang Financial Corp.

Sales Value ($) vs. Sales Profit ($)

No Data Found

Breakdown of Profits - Kenny Dusang Financial Corp.

Sales Value ($)Profit from deal ($)KDFC FEES (1%)Partner Profit (2%)KDFC Profit (2%)
Year 11,000,000,000950,000,00010,000,00020,000,00020,000,000
Year 210,000,000,0009,500,000,000100,000,000200,000,000200,000,000
Year 320,000,000,00019,000,000,000200,000,000400,000,000400,000,000
Year 350,000,000,00047,500,000,000500,000,0001,000,000,0001,000,000,000
Year 5100,000,000,00095,000,000,0001,000,000,0002,000,000,0002,000,000,000
$1 Billion per 180 Countries100,000,000,000171,000,000,0001,800,000,0003,600,000,0003,600,000,000

Breakdown of Valuation - Kenny Dusang Financial Corp.

Profit from deal ($)Corporate Financial
Services (EBITDA
multiple x20.56) ($)
Present Value FYE ($)
Year 1950,000,00019,532,000,00019 Billion @ 1 year 1
site
Year 29,500,000,000195,320,000,000195 Billion @ 2 years
Year 319,000,000,000390,640,000,000395 Billion @ 3 years
Year 447,500,000,000976,600,000,000976 Billion @ 4 years
Year 595,000,000,0001,953,200,000,0001.953 Trillion @ 5
years
$1 Billion per 180 Countries171,000,000,0003,515,760,000,0003.515 Trillion @ 180
countries