Answer:
The worth of the business today is $ 430,109
Explanation:
The worth of the business is calculated as present value of the business using the present value formula for each of the relevant cash flow.
The formula is PV=FV/(1+r)^n
FV is the future cash flows receivable in the relevant years
r is the rate of the discounting factor
n is the relevant time horizon for each relevant cash flow.
The detailed computation of worth of Ā the business is found in the attached spreadsheet,note that the terminal value of the business of $450000 was also discounted using year three discounting factor as the business terminates in year 3