X Close

BRITS cell therapy project planning and valuation tool



Worksheet 2: Cash Flow Statement & NPV Calculation

By zceie01, on 1 June 2014

Worksheet 2 consolidates information provided by the user into a cash flow statement that runs 15 years into the future. Moreover, the cash flow statement is used to calculate the project’s net present value and projections of the project’s net present value as it progresses to subsequent stages in the development process.


To construct the cash flow statement, the user is asked to provide information in Box 5 about the corporate tax rate at which profits will be charged. The current UK corporate tax rate is 21%. From 2015 onwards, it will be 20%. Although the user can select a lower tax rate, the BRITS tool does not provide an automated option for deducting any tax credits, allowances, and tax relief, companies may be eligible for.

In order to calculate the net present value of the project with the purpose of calculating its net present value, the tool applies two discount rates to the free cash flow (EBIAT):

  • To help the tool determine the first of these discount rates, users are prompted in Box 5 to provide information about the cost of capital of the firm, which is also referred to as the Weighted Average Cost Of Capital (WACC). For entrepreneurial firms that commercialise cell therapy projects, this is typically the rate of return investors in the firm expect to receive. If unknown, we recommend users to use a rate within the range between 20% and 30% with he higher end of the range reserved for earlier stage firms that are considered to be riskier. The rate that discounts the project’s cash flow based on the firm’s cost of capital is applied in row 24 of worksheet 2.


  • The second discount rate that accounts for the project’s R&D risk is automatically applied in row 22. This discount is calculated based on data the BRITS team collected on failure rates of cell therapy projects that are similar to the one characterised by the user in Box 1 of Worksheet 1. These failure rates are also visualised in Figure 1 on Worksheet 1.

The Net Present Value that is presented in Worksheet 2’s cell 28C, is the sum of the discounted cash flows added up to the terminal value of the cash flows after year 15. The terminal value is calculated as the value of an annuity that pays out the firm’s projected free cash flow in year 15, using the firm’s cost of capital.

Also, worksheet 2 generates a figure with the projected project valuations that will be achieved once the project hits subsequent development stages. These projections will be particularly valuable in efforts to plan and assess funding strategies for projects.


Worksheet 3 >>>


1,239 Responses to “Worksheet 2: Cash Flow Statement & NPV Calculation”

  • 1
    Viable Outsource Solution wrote on 6 October 2023:

    Is your law firm or legal practice in search of talented, dedicated professionals to strengthen your legal team? Look no further – it’s time to Hire Legal Associates at Viable Outsource Solution who are passionate about the law and ready to make a difference! Our Legal Associates are equipped with the knowledge and skills to handle a wide range of legal matters. Hiring Legal Associates is a cost-effective solution to expand your legal team without the overhead costs associated with full-time attorneys.

    Hire Legal Associates

  • 2
    Viable Outsource Solution wrote on 6 October 2023:

    Is your law firm or legal practice in search of talented, dedicated professionals to strengthen your legal team? Look no further – it’s time to Hire Legal Associates at Viable Outsource Solution who are passionate about the law and ready to make a difference! Our Legal Associates are equipped with the knowledge and skills to handle a wide range of legal matters. Hiring Legal Associates is a cost-effective solution to expand your legal team without the overhead costs associated with full-time attorneys.

  • 3
    Dappfortglobal wrote on 6 October 2023:

    Nice!!! Thanks for sharing this informative Post!!! Dappfort provide Binance Clone Script Development Services that empower entrepreneurs to launch their Crypto Exchange Platforms like Binance. Our ready-made clone script is developed with high-grade security, advanced features, and flexible architecture. Try Now!

  • 4
    Assignment Help wrote on 6 October 2023:

    Business reports are essential tools for communicating information, analysis, and recommendations in a professional setting. Business Report Writing Service offers expert assistance to individuals and organizations requiring well-structured and insightful business reports. These services can help with report planning, data analysis, content creation, and report formatting. Whether it’s a market research report, financial analysis, or business proposal, business report writing services ensure that reports are clear, concise, and effective in conveying the intended message to stakeholders, clients, or decision-makers.

  • 5
    MARCO Window Cleaning Services wrote on 6 October 2023:

    Welcome to MARCO Window Cleaning Services your go-to window cleaning company in Oklahoma City! We specialize in providing high-quality Window Cleaning OKC for commercial and residential properties.

  • 6
    wow gold wrote on 7 October 2023:

    Dear immortals, I need some wow gold inspiration to create.

  • 7
    shophia nargis wrote on 7 October 2023:

    The shared information is very useful and creative. I visit many pages of your website.This is realy awesome website and information.thankas for service visit now@ castingJewelry Supplier

  • 8
    finance assignment helper wrote on 7 October 2023:

    Do you need the perfect A’s but are unable to bear the workload or cannot comprehend the complex rules? No issue—we have everything to complete your essays request. Have time for your interests and self-improvement while “do my assignment online” service relieve you of the burden of university work and produce your essay request from scratch and at a price that is affordable for students. Since they were once where you are now—struggling with their own assignments—they started this company to assist students like you in succeeding. Send a request to have professional academic writers do your assignment to the best standard. The crew is happy to assist you at any moment. Day or night, chat with them online and they will try to answer all your queries
    finance assignment helper

  • 9
    PayCly wrote on 7 October 2023:

    PayCly stands out as one of the best high-risk merchant account service providers in the industry. With a proven track record of excellence, PayCly offers tailored solutions for businesses operating in high-risk niches. Their expertise lies in risk assessment, fraud prevention, and compliance, ensuring your business remains secure and compliant while processing payments. Choosing PayCly means partnering with a trusted ally that prioritizes your financial well-being, enabling you to thrive in challenging sectors. When it comes to high-risk merchant accounts, PayCly consistently ranks among the best in the field, delivering peace of mind and financial stability to their clients.

  • 10
    pay someone to do my microeconomics assignment wrote on 7 October 2023:

    When we study pay someone to do my microeconomics assignment, it is primarily individual human beings and individual firms, agents, that we study. This is in contrast to macroeconomics, where one studies whole economies, and questions such as unemployment and inflation. Roughly speaking, there are three types of decisions that need to be made in an economy: Which goods and services to produce, how to produce them, and who should get them.

  • 11
    chris jack wrote on 7 October 2023:

    Wonderful post! Thank you for sharing this valuable information. Your dedication to offering the finest assignment help services in Canada is truly impressive. Education is the cornerstone of personal and professional growth, and your commitment to assisting students on their academic journeys is commendable. Your expertise and support make a significant difference in their success. Keep up the excellent work, and may your services continue to empower and inspire students throughout Canada. For anyone seeking assignment help, your team is undoubtedly the go-to choice for top-notch guidance and support. Your contributions to education are greatly appreciated!

  • 12
    Desert safar wrote on 7 October 2023:

    Desert safari is truly an adventure like no other! The vast, golden sands stretching out before you, the promise of thrilling dune bashing, and the allure of experiencing a culture so rich and vibrant – it’s an experience that stays with you forever.

  • 13
    Call Girl in Pune wrote on 8 October 2023:

    Experience Call Girl in Pune for personalised companionship. Our service emphasises professionalism, safety, and satisfaction. Engage in meaningful interactions within a secure environment. With clear communication and ethical values, we redefine companionship.

  • 14
    Blackberry Joshua wrote on 9 October 2023:

    I could have sworn live been to this website before but after browsing through a few of the articles I realized it was new to me. I would be great if you could point me in the direction of a good platform. Thanks for sharing the useful post. Adelaide Independent Escorts

  • 15
    James Heal wrote on 9 October 2023:

    Very insightful article, really appreciate it. As it help to assignment help online

  • 16
    Mateojohn wrote on 9 October 2023:

    I’m grateful that you shared this blog. Very useful.Washington Condado DUI VA

  • 17
    Jimmy Brown wrote on 9 October 2023:

    In today’s digital age, customer service has become a critical aspect of any business. With the widespread use of social media platforms, companies are constantly striving to provide efficient and timely customer support. One such platform that has gained tremendous popularity is Facebook. Known for its extensive user base and diverse functionalities, Facebook has recognized the need for exceptional customer service, leading to the introduction of Facebook 24/7 customer service.

  • 18
    Bade Newby Display Ltd. wrote on 9 October 2023:

    Bade Newby Display Ltd. takes pride in offering top-quality Double Sided Stickers for various applications. Our range of double sided stickers is meticulously designed and manufactured to provide exceptional adhesion and durability.

  • 19
    Emma Watson wrote on 9 October 2023:

    Spirit Airlines cancellation policy varies depending on the type of ticket purchased:
    Flight Flex: If you’ve bought a Flight Flex ticket, you can cancel or modify your flight up to 24 hours before departure without incurring any change or cancellation fees. You’ll receive a credit for future travel valid for up to 60 days.

  • 20
    Colleen Guillory wrote on 9 October 2023:

    Tracking force is a critical aspect of turntable setup and vinyl playback. It refers to the amount of pressure exerted by the stylus on the record’s grooves. Finding the right tracking force is essential for optimal sound quality and to prevent damage to both the stylus and the vinyl. Too little force can lead to skipping and poor sound reproduction, while too much force can cause excessive wear and distortion. Audiophiles and vinyl enthusiasts often use tracking force gauges to fine-tune this parameter, ensuring a precise balance that preserves the integrity of their vinyl collection and delivers a superior listening experience.

  • 21
    Andrew watchparty wrote on 9 October 2023:

    Look no further than a YouTube party! Enjoy YouTube with your friends, or loved ones, no matter where you are. Use live chats, videos, and calls to talk and have fun together. It’s like having your own showtime parties, even if you’re far away!

  • 22
    Andrew watchparty wrote on 9 October 2023:

    Watch Together, Bond Together: Amazon Prime Watch Party!

  • 23
    Rapid Movers wrote on 9 October 2023:

    Rapid Movers, your trusted residential moving company in Christchurch, offers top-tier packing and unpacking services along with seamless office relocation solutions. With a proven track record of excellence, we ensure a stress-free and efficient move for both households and businesses. Our dedicated team is committed to delivering the highest quality service, making us the preferred choice for office relocation services Christchurch. Experience a hassle-free move with Rapid Movers – your partner in relocation excellence.

  • 24
    Marketing assignment help wrote on 9 October 2023:

    When it comes to marketing assignment help in the United States, students have access to a wealth of resources and services to ensure their academic success. The dynamic and ever-evolving field of marketing demands a deep understanding of consumer behavior, market trends, and effective communication strategies. Seeking help with marketing assignment can provide valuable insights and support for students aiming to excel in this discipline. Professional services and academic experts are readily available to guide students through the intricacies of marketing concepts, from crafting compelling marketing plans to analyzing consumer data. With access to these resources, students in the United States can enhance their knowledge and skills, ultimately preparing them for a successful career in the dynamic world of marketing.

  • 25
    lakshay adblocker wrote on 9 October 2023:

    Seamless Streaming, Ad-Free: Elevate Your Experience with Our Ad Blocker!

    Add to Chrome :- Huluadblocker

  • 26
    chanakyapuri escorts wrote on 9 October 2023:

    If you are not satisfied with your sex life and want more pleasure, you can hire escort girls. Generally the escorts are well trained, experienced and they can give you the ultimate pleasure. Keep reading to find out how chanakyapuri escorts can give you the pleasure you deserve in bed.

  • 27
    Ez Moving wrote on 9 October 2023:

    Ez Moving is your premier choice for furniture movers Christchurch, offering top-notch office moving service and reliable long-distance moving solutions. Our experienced team is dedicated to ensuring a seamless and stress-free relocation experience for your business or household. With a commitment to professionalism and efficiency, we handle all your furniture and belongings with care, making us the preferred choice for your local and long distance moving service in Christchurch and beyond. Trust Ez Moving for a hassle-free move you can count on.

  • 28
    Lina Luice wrote on 9 October 2023:

    Abroad study consultancies hire professionals who possess in-depth knowledge of the global education landscape. They are well-versed in the admission requirements, application procedures, and scholarship opportunities at various institutions around the world. You can enjoy similar benefits if you hire abroad study consultancy services from AbroAdvice.com.

  • 29
    Opris Exchange wrote on 9 October 2023:

    Great article! Thank you for sharing this kind of information. I would also like to share some additional information with your readers. If you are planning to start a crypto business, you should visit Opris. Opris provides the best cryptocurrency exchange software development services .

  • 30
    Pune Escort wrote on 9 October 2023:

    Pune Escort offers a personalised companionship experience in the vibrant city of Pune. Our service focuses on professionalism, respect, and mutual satisfaction. With engaging conversations and memorable moments, we create a secure environment for enjoyable encounters. Clear communication and ethical engagement are our priorities. Explore companionship with us and embrace a new level of connection.

  • 31
    bermudaunicorn1 wrote on 9 October 2023:

    Bermuda Unicorn is the Navigating the NFT Frontier for nft. With a wide variety of to choose from, including sports cards, trading card games, and collectible cards, there’s something for everyone on Bermuda Unicorn.

    Navigating the NFT Frontier

  • 32
    High Intensive Training wrote on 10 October 2023:

    Want to get a good score on the PTE Exam? Get free online practice with real exam questions, a free Mock test with AI scoring, best tips & tutorials to prepare for a +79 score.
    High Intensive Training

  • 33
    albiemaire wrote on 10 October 2023:

    Group card are particularly useful when the recipient is someone who is well-known or respected within the group. It’s a chance to show that they have made a positive impact on many people.

  • 34
    Pay someone to take my online math class wrote on 10 October 2023:

    Pay someone to do my homework is enticing for many students with heavy academic loads. While it may provide some reprieve from homework for a little while, there are serious moral and pedagogical issues to consider. Outsourcing homework can prevent students from learning to think critically, solve problems independently, and manage their time effectively. It can also create unfair advantages and inequities among pupils because not everyone can afford such services. When you have someone else do your homework for you, there’s moreover the possibility of plagiarism and other shapes of scholarly dishonesty. Maintaining a strategic distance from alternate routes, students should look for direction from teachers, mentors, or classmates to move forward their comprehension and achieve scholastically through their own endeavors, making personal growth and distant better; a much better; a higher; a stronger; an improved a much better understanding of the subject matter.

  • 35
    Oscar miles wrote on 10 October 2023:

    Qatar airways upgrade

  • 36
    avawilson wrote on 10 October 2023:

    Hi Guys! My name is Ava Wilson, an expertise in managing Accounts, Finances, Marketing, and Small Businesses using the QuickBooks application. So, reach out to me if you want to learn more about QuickBooks Tool Hub like how to download, set it up, and use essential tools to simplify the management of financial data. Don’t worry! I am constantly here to assist you!

  • 37
    John Shaw wrote on 10 October 2023:

    Are university assignments causing you stress? AssignmentHelp.us is your trusted partner for top-notch University Assignment Help. Our team of experienced experts is dedicated to ensuring your success. We offer customized solutions, timely delivery, and affordable rates. Don’t let assignments hold you back – visit AssignmentHelp.us and boost your academic journey today!

  • 38
    Pinterest wrote on 10 October 2023:

    Here is our pinterest post 9X200 about computer hardware. Kindly visit for more information.

  • 39
    elizabeth wnickel wrote on 10 October 2023:

    Flights from Austin to Europe offer travelers a gateway to a world of diverse cultures and breathtaking landscapes. Whether you’re exploring the historic streets of Rome, savoring the culinary delights of Paris, or soaking in the natural beauty of the Swiss Alps, the possibilities are endless. With multiple airlines offering convenient connections, you can embark on your European adventure with ease. Experience the charm of European cities, immerse yourself in rich history, and create lasting memories as you traverse the Atlantic on these transatlantic flights from the vibrant heart of Texas.

  • 40
    Trity Environ Solutions wrote on 10 October 2023:

    Trity Environ Solutions is undoubtedly a trusted name when it comes to STP and ETP Manufacturer in Allahabad . Their commitment to environmental sustainability is commendable, and they have consistently delivered high-quality solutions that address the pressing needs of wastewater treatment. With their expertise and state-of-the-art technology, Trity Environ Solutions is playing a crucial role in preserving our environment and ensuring cleaner water for our community. Kudos to their team for their valuable contributions!

  • 41
    Pure Water1 wrote on 10 October 2023:

    Using Nano Water Treatment in LA is revolutionary. With the use of cutting-edge technology, the water is purified to the highest standards by removing impurities at the molecular level. It’s amazing to see how innovation in Los Angeles is changing how we can get access to clean water!

  • 42
    Commercial Roofingkc wrote on 10 October 2023:

    Metal roof leak repair is essential for maintaining the integrity of your roofing system. It’s crucial to address any leaks promptly to prevent further damage to your property. With the right expertise and materials, a professional can effectively identify and fix the issue. Regular maintenance and timely repairs can prolong the life of your metal roof and protect your home from water damage.

  • 43
    Pallavi Kumari wrote on 10 October 2023:

    We provide MBA oil and gas management sample project to help students in their project. If you’re pursuing an MBA in Oil and Gas Management, you know the importance of choosing the best topic for your project.

  • 44
    Oscar miles wrote on 10 October 2023:

    Lufthansa refund policy

  • 45
    Triforce Global wrote on 10 October 2023:

    Oracle Enterprise Management is a robust solution that empowers businesses to efficiently manage their IT infrastructure. With features like automated monitoring, performance tuning, and comprehensive reporting, it streamlines operations and ensures optimal system performance. As technology continues to evolve, solutions like Oracle Enterprise Management become increasingly invaluable in maintaining a competitive edge and delivering exceptional customer experiences.

  • 46
    seleena gomezz wrote on 10 October 2023:

    Hello, my name is Selena Gomeez, and I think your post is amazing. You can also check out my page, where I frequently answer inquiries about
    avianca baggage allowance ?

  • 47
    jamesjoyce wrote on 10 October 2023:

    This is a fantastic and informative blog post! The content is well-written, engaging, and provides valuable insights into the topic at hand.
    Do my assignment services in the USA have become a lifeline for students facing academic challenges. These services provide expert assistance in completing assignments, essays, and projects across various subjects and academic levels. They offer convenience, allowing students to delegate tasks when they’re overwhelmed with coursework, ensuring timely submissions. Highly qualified professionals with subject-specific expertise work on assignments, ensuring quality and adherence to guidelines. Moreover, these services uphold confidentiality and plagiarism-free work. For students seeking a balance between academics and other commitments, do my assignment services offer invaluable support, boosting academic performance and reducing stress.

  • 48
    Beauty Housekc wrote on 10 October 2023:

    An Acne extractions facial in Kansas can work wonders for clearer, healthier skin. It’s a professional skincare treatment designed to remove clogged pores and stubborn acne blemishes. These facials are performed by skilled estheticians who use specialized tools and techniques to gently extract impurities, leaving your skin looking refreshed and rejuvenated. It’s a popular choice for those seeking smoother, acne-free skin in Kansas.

  • 49
    flights from austin to london wrote on 10 October 2023:

    flights from austin to london? Experience the ultimate transatlantic journey as you embark on a captivating adventure from Austin, Texas, to the historic and vibrant city of London, England. This intercontinental flight promises an extraordinary fusion of modern convenience and timeless elegance, seamlessly connecting two diverse worlds separated by thousands of miles.

  • 50
    schlüsseldienst-mangjolli wrote on 10 October 2023:

    Schlüsseldienst Grafenberg offers reliable locksmith services in Grafenberg. Whether you’re locked out of your home or need assistance with a lock installation, their skilled technicians are ready to help. With prompt response times and professional expertise, they provide peace of mind in emergency situations. Trust Schlüsseldienst Grafenberg for all your locksmith needs in the Grafenberg area.

Leave a Reply