Sensitivity Analysis
Example - continued
NPV Possibilities (Billions Yen)
Fixed Cost 0.4 3.4 6.5
Unit Var Cost -15.0 3.4 11.1
Unit price -4.2 3.4 5.0
Market Share -10.4 3.4 17.3
Market Size 1.1 3.4 5.7
Variable Pessimistic Expected Optimistic
Range
Sensitivity Analysis
Example - continued
NPV Possibilities (Billions Yen)
Fixed Cost 0.4 3.4 6.5
Unit Var Cost -15.0 3.4 11.1
Unit price -4.2 3.4 5.0
Market Share -10.4 3.4 17.3
Market Size 1.1 3.4 5.7
Variable Pessimistic Expected Optimistic
Range