REAL OPTIONS ANALYSIS
Copyright © 2007 WACGA - All Rights Reserved
BusinessAllstars.com

Name

Date

Time Period	Cashflow Upside	Cashflow Downside	(Period 0 cashflow must be negative)	Input
Period 0	$	$	WACC	%
Period 1	$	$	Upside probability	%
Period 2	$	$	Months to decision
Period 3	$	$		Output
Period 4	$	$	Expected NPV	$
Period 5	$	$	Upside NPV	$	$
Period 6	$	$	Downside NPV	$	$
Period 7	$	$	Maximized NPV	$
Period 8	$	$	Real Option Value	$
Period 9	$	$
Period 10	$	$