{"storeJsonVersion":null,"storeIsGeneratingFirstTime":{"value":false},"storeGeneratingButtonNames":{"LogoGeneratingName":"Generate"},"hasFinancials":{"value":true},"isTamNew":{"value":true},"storeCompanyTargetIndustries":{"values":["Target Industry value"],"required":"1","gen_with_ai":"1","max":"7"},"storeDisclaimer":{"text1":"The following information and valuation analysis are provided for informational purposes only and do not constitute financial or investment advice. This presentation is based on assumptions, projections, and historical data, which are subject to inherent uncertainties and risks. \n\n Please note that the valuation results presented here are based on the Discounted Cash Flow (DCF) method and various assumptions, including projected cash flows, growth rates, discount rates, and survival rates. These assumptions are subject to change and may not accurately reflect future market conditions or the performance of the business. \n\n The valuation does not guarantee future financial performance or the accuracy of the projections. Actual results may differ materially from those presented in this analysis due to numerous factors, including but not limited to changes in economic conditions, market dynamics, competition, regulatory factors, and unforeseen events. \n\n Investors and stakeholders are advised to conduct their own independent research, seek professional advice, and carefully consider their individual investment objectives, risk tolerance, and financial situation before making any investment decisions. The information provided in this presentation should not be relied upon as the sole basis for making investment decisions. \n\n Furthermore, no representation or warranty, express or implied, is made regarding the accuracy, completeness, reliability, or availability of the information and analysis presented in this presentation. We disclaim any liability for any loss or damage, including but not limited to indirect or consequential loss information provided. \n\n Past performance is not indicative of future results. Any historical financial information included in this presentation is provided for reference purposes only and may not reflect the current financial position or performance of the business. \n\n The valuation presentation is intended solely for the recipient's use and may not be reproduced, redistributed, or disclosed, in whole or in part, without the prior written consent of the company."},"storeFundingAllocation":{"text1":"The funding will be used to finance the CAPEX and cash deficit from Year 1 operations, aiming to expedite the development process. In subsequent years the company plans to sustain operations without requiring major additional capital injection. \n Table below presents the overview of expected inflows and outflows."},"storeBusinessValuation":{"text1":"The valuation is conducted using the Discounted Cash Flow (DCF) method. In this method, the projected cash flows for a period of 7 years, along with a terminal value, are discounted at a rate of 0.00 % to determine the Firm Value. \n\n Starting from year 3 onwards, the cash flows are estimated to grow at a rate of 0.00 %, which is consistent with the market Compound Annual Growth Rate (CAGR) trend. Beyond year 7, the cash flows are assumed to grow at a long-term growth rate of 3.50 %. \n\n To account for the inherent risks associated with a start-up venture, the Firm Value is adjusted using the historical survival rate of newly established firms. As indicated by the study conducted by Aswath Damodaran, there was approximately 50% probability of survival for Information sector companies. This adjustment allows to incorporate the risk profile of the business and provide a more comprehensive assessment of its value. \n\nIt is important to note that if the company can successfully navigate through its initial three years of operation, it is expected to have a significantly higher likelihood of becoming a going concern. This underscores the importance of demonstrating resilience and establishing a solid foundation during the critical early stages of the business."},"storeGlossary":{"text1":"Adj - Adjusted\nAdmin - Administrative Expense\nAv - Average\nb - Billions of\nB2B - Business to Business\nB2C - Business to Customer\nC-level - Chief level\nCAGR - Compounded Annual Growth Rate\nCAPEX - Capital Expenditure\nCAPM - Capital Asset Pricing Model\nCBDO - Chief Business Development Officer\nCEO - Chief Executive Officer\nCF - Cash FLow\nCFO - Chief Financial Officer\nCOGS - Cost of OODS Sold\nCPO - Chief Product Officer\nCTO - Chief Technology Officer\nD/E - Debt to Equity\nDCF - Discounted Cash Flow\nDepr. - Depreciation\nDev - Developer\nEBIT - Earnings Before Interest and Taxes\nEBITDA - Earnings Before Interest, Axes, Depreciation, and Amortization\nEBT - Earnings Before Tax\nEng - Engineer\nEoP - End of Period\nERP - Equity Risk Premium\nETA - Estimated Time of Arrival\nEV - Enterprise Value\nFA (Tangible and Intangible) - Fixed Assets (tangible and intangible)\nFCFE - Free Cash flow to the Firm\nFX - Foreign Exchange\nFY - Fiscal Year\nGP - Gross profit","text2":"HR - Human Resources\nInv. - Inventory\nk - Thousands of\nKPI - Key Performance Indicators\nLE - Legal Entity\nLFY - Last Fiscal Year\nLLM - Large Language Model\nm - Millions of\nMTD - Month-To-Date\nMVP - Minimum Viable Product\nNDA - Non-Disclosure Agreement\nNFT - Non-Fungible Token\nNPV - Net Present Value\nOPEX - Operating Expense\nP&L - A Profit and Loss (P&L) Statement\nPaT - Profit after Tax\nPbT - Profit before Tax\nPE - Private Equity\nPL - Profit and Loss\nPOC - Proof of Concept\nPPE - Property, Plant, and equipment\nPV - Present Value\nRE - Return on Equity\nRF - Risk Free Rate\nRoE - Return on Equity\nSG&A - Sales, General and Administrative\nthnd - Thousand\nTOM - Target Operating Model\nTSY - Treasury\nWACC - Weighted Average Cost of Capital\nWC - Working Capital\nY - Year\nYTD - Year-To-Date"},"storeCampImputs":{"methodology":"Weighted Average Cost of Capital is calculated using Capital Asset Pricing Model (CAPM). Since the company is purely equity funded the WACC is equal to its Required Return on Equity R(E). The main research inputs used in calculations are based on studies published by professor at Stern School of Business Aswath Damodaran. Return on Equity R(E) is R(E)=R(F)+β ∗ (ERP), where: R(F) is Risk Free Rate. The basis for calculation of R(F) is the average of the yield of USD 30 Year TSY Bond. The horizon. ERP is Mature Market Equity Risk Premium. It incorporates market estimates for Rating-Based Default Spread and Default Spread Multiple (β) is average equity betas of correspondingindustries. Despite the company has no debt, the unlevered beta was levered with industry average figures to reflect the long-term D/E ration in the capital structure. Additionally, Illiquidity Risk Premiumof 4% is added to the estimated Return on Equity to reflect risk associated with firm being Privately Held vs Publicly Traded Companies.","additional_assumptions":"To calculate the companies Firm Value, its future Free Cash Flow to Equity (FCFE) is discounted using estimated Required Return on Equity. \n\n The 3rd-year projected cash flow is used as a representation of the long-term Free Cash Flow to the Equity (FCFE). This approach may understate the valuation because cash flows are expected to grow more aggressively in the first 10 years, and the growth from years 4 to 10 is not reflected in this calculation. Long-term growth rate of 5% is applied. \n\n After discounting the cashflows and measuring the Firm Value it is adjusted to historical estimate of Start-up firm’s survival rate. The allows to incorporate risk of start-ups fails."},"storeRevenueCalculationDetails":{"text1":null},"storeCOGSCalculationDetiles":{"text1":null},"storeCompanyName":{"value":null,"linguistic_sensitivity":{"requestedCompanyName":null,"offensive_words":null,"negative_vibes":null,"other_language_meanings":null,"hard_to_say":null,"look_alike_risk":null,"cultural_regional_issues":null,"conclusion":null},"ai_feedback":{"history":[],"requestedCompanyName":null,"feedback":null,"strengths":null,"weaknesses":null,"suggestions":null,"score":null},"surveyAndQuestions":{"requestedCompanyName":null,"items":[]}},"companyLogoVariants":{"simple":{"isDefault":false,"image":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":false},"logo":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":false},"config":{"backgroundColor":"#161B27","borderColor":"#595A5C","paddingTop":12,"paddingRight":12,"paddingBottom":12,"paddingLeft":12,"radiusTL":12,"radiusTR":12,"radiusBL":12,"radiusBR":12,"verticalAlign":"middle","horizontalAlign":"center","showMainText":true,"name":null,"color":"#FFFFFF","fontFamily":{"label":"Outfit","value":"Outfit"},"fontWeight":"700","fontSize":"40pt","showTagline":true,"taglineText":"Turning Vision into Reality","taglineColor":"#FFFFFF","taglineFont":{"label":"Outfit","value":"Outfit"},"taglineWeight":"700","taglineSize":"24pt","showImage":false,"imageSize":40,"imageSrc":""}},"oldLogo":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"storeCompanyDescription":{"value":null},"storeGeneralFinancials":{"showNumbersIn":{"id":1,"name":"Thousands","label":"Thousands","shortenName":"thnd","append":"k","appendValue":1000}},"storeLanguage":{"old_short_code":"en","short_code":"en","name":"English","nativeName":"English"},"storeCompanyCurrency":{"name":"US Dollar","last_rate_usd_base":1,"rate_usd_base":1,"short_code":"USD","symbol":"$","last_rate":1},"storeCompanyAntPrSize":{"value":0},"storeCompanyLocationStructure":{"country":{"label":null,"value":{"id":null,"name":null,"iso2":null,"erp_source":null,"tax_yield_source":null}},"state":{"label":null,"value":{"id":null,"name":null}},"city":{"label":null,"value":{"id":null,"name":null}}},"storeReportDate":{"value":"2025-10-26","required":"1","gen_with_ai":"0"},"companyDomain":{"requestedCompanyName":null,"domains":[],"selectedDomains":[],"alternatives":[],"domainChecks":[]},"trademarkSearch":{"requestedCompanyName":null,"notes":null,"jurisdictions":null,"jurisdiction_information":null,"eu":{"num_exact":null,"num_not_exact":null},"us":{"num_exact":null,"num_not_exact":null}},"companySearch":{"requestedCompanyName":null,"us":{"count_similar":null,"exact_match_count":null,"exact_match_found":null}},"storeOtherInfo":{"corporateEmail":null,"corporatePhone":null,"team_members":{"tm1":{"name":null,"position":null,"short_overview":null,"img":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"tm2":{"name":null,"position":null,"short_overview":null,"img":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"tm3":{"name":null,"position":null,"short_overview":null,"img":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"tm4":{"name":null,"position":null,"short_overview":null,"img":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}}}},"brainstormTechniques":{"wordAssociations":{"keywords":null,"items":[],"selectedItems":[],"narrative":null},"rootWordMixing":{"keywords":null,"items":[],"selectedItems":[],"narrative":null},"founderDriven":{"keywords":null,"items":[],"selectedItems":[],"narrative":null},"emotionBased":{"keywords":null,"items":[],"selectedItems":[],"narrative":null},"oppositesContrasts":{"keywords":null,"items":[],"selectedItems":[],"narrative":null},"acronymsAbbreviations":{"keywords":null,"items":[],"selectedItems":[],"narrative":null},"visualSensory":{"keywords":null,"items":[],"selectedItems":[],"narrative":null},"alliterationRhythm":{"keywords":null,"items":[],"selectedItems":[],"narrative":null}},"storeCustomLogo":{"name":null,"color":null,"backgroundColor":null,"fontSize":null,"fontWeight":null,"fontFamily":null},"storeCompanyLogo":{"value":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"storeMainSlide":{"image1":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"storeSummarySlide2":{"image1":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"storeMissionVision":{"image1":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"storeGeneralOverview":{"image1":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true},"general_overview":"","general_overview_summary":""},"locationTranslations":{"country":"Estonia","state":"Tartu","city":"Tartu"},"subIndustryTranslation":"","storeCompanyIndustryStructure":{"type":null,"sector":{"label":null,"value":{"id":null,"name":null}},"industry_group":{"label":null,"value":{"id":null,"name":null}},"industry":{"label":null,"value":{"id":null,"name":null}},"sub_industry":{"label":null,"value":{"id":null,"name":null}}},"storeCompanyMission":{"value":null},"storeCompanyVision":{"value":null},"storeMissionVisionTitles":{"title":"OUR","subtitle":"VISION & MISSION"},"storeTableDataTasksGeneral":[{"name":"","status":{"label":"Not Started","value":"Not Started"},"priority":{"label":"Low","value":"Low"},"area":"","ETA":""}],"storeTableDataTasksMarketing":[{"name":"","status":{"label":"Not Started","value":"Not Started"},"priority":{"label":"Low","value":"Low"},"area":"","ETA":""}],"storeTableDataTasksPhase1":[{"name":"","status":{"label":"Not Started","value":"Not Started"},"priority":{"label":"Low","value":"Low"},"area":"","ETA":""}],"storeTableDataTasksPhase2":[{"name":"","status":{"label":"Not Started","value":"Not Started"},"priority":{"label":"Low","value":"Low"},"area":"","ETA":""}],"storeTableDataTasksPhase3":[{"name":"","status":{"label":"Not Started","value":"Not Started"},"priority":{"label":"Low","value":"Low"},"area":"","ETA":""}],"storeTableDataTasksPhase4":[{"name":"","status":{"label":"Not Started","value":"Not Started"},"priority":{"label":"Low","value":"Low"},"area":"","ETA":""}],"storePhases":{"main_phases":{"phase_1_name":null,"phase_1_description":null,"phase_2_name":null,"phase_2_description":null,"phase_3_name":null,"phase_3_description":null,"phase_4_name":null,"phase_4_description":null},"summary_plan":{"phase_1_summary":null,"phase_2_summary":null,"phase_3_summary":null,"phase_4_summary":null}},"storeRoadmap":{"roadmap_current_status":{"current_status":null,"roadmap_1_date":null,"roadmap_1_description":null,"roadmap_1_header":null,"roadmap_1_impact":null,"roadmap_2_date":null,"roadmap_2_description":null,"roadmap_2_header":null,"roadmap_2_impact":null,"roadmap_3_date":null,"roadmap_3_description":null,"roadmap_3_header":null,"roadmap_3_impact":null,"roadmap_4_date":null,"roadmap_4_description":null,"roadmap_4_header":null,"roadmap_4_impact":null,"roadmap_5_date":null,"roadmap_5_description":null,"roadmap_5_header":null,"roadmap_5_impact":null,"roadmap_6_date":null,"roadmap_6_description":null,"roadmap_6_header":null,"roadmap_6_impact":null}},"storeTableDataRisksOperational":[{"name":null,"area":null,"mitigation":null,"tolerance":null,"description":null}],"storeTableDataRisksRegulatory":[{"name":null,"area":null,"mitigation":null,"tolerance":null,"description":null}],"storeTableDataRisksStrategic":[{"name":null,"area":null,"mitigation":null,"tolerance":null,"description":null}],"storeTableDataRisksFinance":[{"name":null,"area":null,"mitigation":null,"tolerance":null,"description":null}],"storeTableDataRisksOther":[{"name":null,"area":null,"mitigation":null,"tolerance":null,"description":null}],"storePestel":{"table":[{"name":"Political","score":0,"contentTitle1":"","contentDescription1":"","contentTitle2":"","contentDescription2":""},{"name":"Economic","score":0,"contentTitle1":"","contentDescription1":"","contentTitle2":"","contentDescription2":""},{"name":"Social","score":0,"contentTitle1":"","contentDescription1":"","contentTitle2":"","contentDescription2":""},{"name":"Technological","score":0,"contentTitle1":"","contentDescription1":"","contentTitle2":"","contentDescription2":""},{"name":"Environmental","score":0,"contentTitle1":"","contentDescription1":"","contentTitle2":"","contentDescription2":""},{"name":"Legal","score":0,"contentTitle1":"","contentDescription1":"","contentTitle2":"","contentDescription2":""}],"text1":""},"storeVrio":{"table":[{"title":"Does the resource or capability enable the firm to exploit an opportunity or neutralize a threat in the environment?","description":"","name":"Value","contentBlock":"Competitive Disadvantage"},{"title":"Is the resource or capability controlled by only a few firms or no other firms?","description":"","name":"Rarity","contentBlock":"Competitive Parity"},{"title":"Is the resource or capability costly for other firms to imitate?","description":"","name":"Imitability","contentBlock":"Temporary Competitive Advantage"},{"title":"Is the firm organized to exploit the resource or capability?","description":"","name":"Organization","contentBlock":"Unused Competitive Advantage"},{"title":"","description":"","name":"","contentBlock":"Sustainable Competitive Advantage"}]},"storeFiveForces":{"table":[{"status":{"label":"Low","value":"Low"},"title":"","description":""},{"status":{"label":"Low","value":"Low"},"title":"","description":""},{"status":{"label":"Low","value":"Low"},"title":"","description":""},{"status":{"label":"Low","value":"Low"},"title":"","description":""},{"status":{"label":"Low","value":"Low"},"title":"","description":""}],"text1":""},"storeStakeholders":{"stakeholders_impact":{"stakeholder_1_description":null,"stakeholder_1_name":null,"stakeholder_1_fit":null,"stakeholder_1_key_pain_points":null,"stakeholder_1_traits_motivation":null,"stakeholder_2_description":null,"stakeholder_2_name":null,"stakeholder_2_fit":null,"stakeholder_2_key_pain_points":null,"stakeholder_2_traits_motivation":null,"stakeholder_3_description":null,"stakeholder_3_name":null,"stakeholder_3_fit":null,"stakeholder_3_key_pain_points":null,"stakeholder_3_traits_motivation":null,"stakeholder_4_description":null,"stakeholder_4_name":null,"stakeholder_4_fit":null,"stakeholder_4_key_pain_points":null,"stakeholder_4_traits_motivation":null,"stakeholder_5_description":null,"stakeholder_5_name":null,"stakeholder_5_fit":null,"stakeholder_5_key_pain_points":null,"stakeholder_5_traits_motivation":null,"stakeholder_6_description":null,"stakeholder_6_name":null,"stakeholder_6_fit":null,"stakeholder_6_key_pain_points":null,"stakeholder_6_traits_motivation":null,"stakeholder_7_description":null,"stakeholder_7_name":null,"stakeholder_7_fit":null,"stakeholder_7_key_pain_points":null,"stakeholder_7_traits_motivation":null}},"storeStrategyAndAdvantage":{"competitive_advantage":{"competitive_advantage_1_header":null,"competitive_advantage_1_description":null,"competitive_advantage_2_header":null,"competitive_advantage_2_description":null,"competitive_advantage_3_header":null,"competitive_advantage_3_description":null},"marketing_strategy":{"marketing_strategy_1_header":null,"marketing_strategy_1_description":null,"marketing_strategy_2_header":null,"marketing_strategy_2_description":null,"marketing_strategy_3_header":null,"marketing_strategy_3_description":null}},"storeGroups":{"target_groups":{"target_groups_1_description":null,"target_groups_1_name":null,"target_groups_2_description":null,"target_groups_2_name":null,"target_groups_3_description":null,"target_groups_3_name":null,"target_groups_4_description":null,"target_groups_4_name":null,"target_groups_5_description":null,"target_groups_5_name":null,"target_groups_6_description":null,"target_groups_6_name":null,"target_groups_7_description":null,"target_groups_7_name":null}},"storePainpoints":{"problem_summary":"","solution_summary":"","painpoints":{"painpoints_1_description":null,"painpoints_1_name":null,"painpoints_1_solution":null,"painpoints_1_significance":null,"painpoints_1_current_alternatives":null,"painpoints_2_description":null,"painpoints_2_name":null,"painpoints_2_solution":null,"painpoints_2_significance":null,"painpoints_2_current_alternatives":null,"painpoints_3_description":null,"painpoints_3_name":null,"painpoints_3_solution":null,"painpoints_3_significance":null,"painpoints_3_current_alternatives":null,"painpoints_4_description":null,"painpoints_4_name":null,"painpoints_4_solution":null,"painpoints_4_significance":null,"painpoints_4_current_alternatives":null,"painpoints_5_description":null,"painpoints_5_name":null,"painpoints_5_solution":null,"painpoints_5_significance":null,"painpoints_5_current_alternatives":null,"painpoints_6_description":null,"painpoints_6_name":null,"painpoints_6_solution":null,"painpoints_6_significance":null,"painpoints_6_current_alternatives":null,"painpoints_7_description":null,"painpoints_7_name":null,"painpoints_7_solution":null,"painpoints_7_significance":null,"painpoints_7_current_alternatives":null}},"storeSWOT":{"swot":{"opportunities_text":null,"strengths_text":null,"threats_text":null,"weaknesses_text":null}},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"roe":{"1":0,"2":0,"3":0,"4":0,"2.1":0,"2.2":0,"3.1":0,"3.1.1":0,"3.1.2":0,"3.1.2.1":0,"3.1.2.2":0,"3.2":0,"3.2.1.1":0,"3.2.1.2":0,"3.2.2":0}},"storeRevenues":{"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}},"storeBS":{"cashEquivalents":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"accountsReceivable":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"inventory":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"prepaidExpanses":{"coefficient":0.5,"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"accumulatedTax":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"taxPayment":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"taxBS":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"taxAssets":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"capexPurchases":{"Category1":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category2":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category3":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category4":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"capexValues":{"Category1":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category2":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category3":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category4":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"currentAssets":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"nonCurrentAssets":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"totalAssets":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"accountsPayable":{"coefficient":0.5,"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"accruedInterestExpenses":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"deferredTaxLiabilities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"loansAndOtherBorrowings":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"paidInCapital":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"currentPeriodEarnings":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"retainedEarnings":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"totalEquity":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"cashWithoutLoans":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"shortTermLoans":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"currentLiabilities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"totalLiabilities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}}},"storeCFDirect":{"initialBalance":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"salesGoodsServices":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"paymentsEmployeesVendors":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"advancesPaidReceived":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"taxesPaid":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"interestPaid":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"operatingActivities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"capexAcquisition":{"Category1":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category2":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category3":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category4":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"investingActivities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"loanReceivedPaid":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"investmentsReceivedPaid":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"financingActivities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}}},"storeCFInDirect":{"salesGoodsServices":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"receivablesPrepaids":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"payables":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"inventory":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"operatingActivities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}}},"storeScenarioAnalysis":{"narrativeDescription":"Scenario analysis explores how external and internal factors influence key assumptions in financial planning. By analyzing potential positive and negative outcomes, company can better anticipate risks and opportunities when evaluating their future cash flows and overall valuation.","resultsDescription":"Scenario analysis explores how external and internal factors influence key assumptions in financial planning. By analyzing potential positive and negative outcomes, company can better anticipate risks and opportunities when evaluating their future cash flows and overall valuation.","simulationData":[{"narrative":"This scenario reflects a favorable market environment or a strategic breakthrough, leading to higher projected revenue. It showcases the potential rewards of scaling and innovative approaches.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0,"type":{"label":"higher","value":"higher"},"roe":{}},"storeRevenues":{"delta":0.15,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"higher","value":"higher"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"narrative":"This scenario accounts for challenging conditions such as economic downturns or market disruptions, forecasting a potential revenue decrease. It emphasizes the importance of adaptability and risk management.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0.15,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"narrative":"This scenario demonstrates the benefits of operational efficiency or cost-saving strategies, resulting in reduced COGS. It highlights the value of innovation in supply chain and operations.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0,"type":{"label":"higher","value":"higher"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0.2,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"higher","value":"higher"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"narrative":"This scenario addresses rising costs due to external pressures, resulting in an increase in COGS. It underlines the need for proactive cost-control measures.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0.2,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"narrative":"This scenario assumes a decrease in the discount rate (RoE) due to improved market conditions, lower perceived risk, or favorable macroeconomic factors. A lower discount rate increases the present value of future cash flows, enhancing the company's valuation.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0.1,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"higher","value":"higher"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"narrative":"This scenario models an increase in the discount rate (RoE) driven by higher market risk, macroeconomic instability, or industry-specific challenges. A higher discount rate reduces the present value of future cash flows, decreasing the company's valuation.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0.1,"type":{"label":"higher","value":"higher"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}}]},"storeFinancialSimulations":{"simulationData":[{"name":"Growth Under Pressure","story":"This scenario explores the challenges of managing rapid growth while dealing with operational bottlenecks. A surge in demand and revenue places significant strain on supply chains and internal processes. Despite achieving higher sales volumes, inefficiencies in scaling lead to increased costs and a heightened risk perception, keeping the discount rate elevated. 'Growth Under Pressure' examines how businesses can balance seizing growth opportunities while investing in infrastructure, talent, and systems to support scalability.","description":"Stress tests provide a comprehensive view of how businesses might perform under extreme conditions, enabling better preparation for the uncertainties of challenges.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0.2,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0.3,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0.4,"type":{"label":"higher","value":"higher"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"name":"The Perfect Storm","story":"This scenario simulates the convergence of adverse market conditions and rising operational challenges. A sharp downturn in market demand coincides with increased costs due to inflation and supply chain disruptions. The combination results in a dual hit to both top-line revenue and operational margins. Additionally, external factors such as economic instability elevate the discount rate, amplifying the pressure on future cash flows. Businesses facing 'The Perfect Storm' must focus on resilience through diversified revenue streams, cost-control measures, and contingency planning.","description":"Stress tests provide a comprehensive view of how businesses might perform under extreme conditions, enabling better preparation for the uncertainties of challenges.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0.1,"type":{"label":"higher","value":"higher"},"roe":{}},"storeRevenues":{"delta":0.1,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0.25,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0.3,"type":{"label":"higher","value":"higher"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}}]},"storeSensitivityAnalysis":{"description":"This sensitivity analysis evaluates the potential impact of changes in Serviceable Addressable Market (SAM) and Serviceable Obtainable Market (SOM) on key financial metrics. By simulating percentage variations in SAM and SOM, this analysis helps identify how shifts in market assumptions affect revenue, profitability, and overall valuation.","simulationData":[{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0.2,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0.1,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0.05,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0.05,"type":{"label":"higher","value":"higher"}},"SOM":{"delta":0,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0.1,"type":{"label":"higher","value":"higher"}},"SOM":{"delta":0,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0.2,"type":{"label":"higher","value":"higher"}},"SOM":{"delta":0,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0.09,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0.06,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0.03,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0.03,"type":{"label":"higher","value":"higher"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0.06,"type":{"label":"higher","value":"higher"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":0.035,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0.09,"type":{"label":"higher","value":"higher"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}}]},"ndaData":{"input_date":null,"company_name":null,"company_address":null,"company_representative":null,"company_representative_title":null,"counterparty_name":null,"counterparty_address":null,"counterparty_representative":null,"counterparty_representative_title":null,"duration_months":null,"expiration_duration_months":null,"governing_law":null,"jurisdiction":null},"termSheetData":{"date":null,"company_name":null,"company_address":null,"company_representative":null,"company_representative_title":null,"investors_company_name":null,"investors_representative":null,"investors_representative_title":null,"investors":null,"investment_round":null,"corporate_structure":null,"type_of_security":null,"board_composition":null,"voting_rights":null,"information_provided":null,"anti_dilution_protection":null,"funder_vesting":null,"employment_agreements":null,"exclusivity_days":null,"governing_low_country":null,"closing_conditions":[{"value":"completion of due diligence","active":false},{"value":"legal documentation","active":false},{"value":"board approval","active":false},{"value":"","active":false}],"information_provided_including":[{"value":"financial statements","active":false},{"value":"budget fulfilment reports","active":false},{"value":"budget forecasts","active":false},{"value":"","active":false}],"preemption_right":[{"value":"right of first offer on new share issuances","active":false}],"use_of_proceed":[{"value":"hiring","active":false},{"value":"marketing","active":false},{"value":"product development","active":false},{"value":"","active":false}]},"inspirationSources":{"industryTrends":null,"emergingTechnologies":null,"competitorGaps":null},"ideationFrameworks":{"problem":null,"customerSegments":null,"uniqueValueProposition":null,"solution":null,"channels":null,"revenueStreams":null,"costStructure":null,"keyMetrics":null,"unfairAdvantage":null,"define":null,"ideate":null,"prototype":null,"test":null,"empathize":null},"ideaBrainstorm":{"substitute":null,"combine":null,"adapt":null,"modify":null,"putToOtherUses":null,"eliminate":null,"rearrange":null,"stateProblem":null,"reverseProblem":null,"waysToMakeWorse":null,"flipIdeas":null},"ideaScoring":{"feasibility":{"weightInTotal":"15%","table":[{"checklistItem":"Do we have the technical expertise to develop this?","status":null},{"checklistItem":"Can we build a Minimum Viable Product (MVP) within 3-6 months?","status":null},{"checklistItem":"Do we have access to funding or resources to develop this?","status":null},{"checklistItem":"Are the legal and compliance requirements manageable?","status":null},{"checklistItem":"Can we use existing infrastructure to support this?","status":null},{"checklistItem":"Is there a clear development timeline with achievable milestones?","status":null}]},"demand":{"weightInTotal":"25%","table":[{"checklistItem":"Have we identified a clear and urgent customer pain point?","status":null},{"checklistItem":"Is there existing market demand for this solution?","status":null},{"checklistItem":"Do customers actively search for this type of product?","status":null},{"checklistItem":"Are there market trends or data supporting growth in this area?","status":null},{"checklistItem":"Are competitors already successful in this space, proving demand?","status":null},{"checklistItem":"Have we gathered customer feedback or survey data confirming interest?","status":null}]},"competitive":{"weightInTotal":"15%","table":[{"checklistItem":"Do we have a unique value proposition (UVP) that sets us apart?","status":null},{"checklistItem":"Can we protect our idea with patents, branding, or proprietary technology?","status":null},{"checklistItem":"Are existing competitors offering something significantly different?","status":null},{"checklistItem":"Do we have a first-mover advantage or an untapped market?","status":null},{"checklistItem":"Is our idea difficult for competitors to replicate?","status":null}]},"revenue":{"weightInTotal":"20%","table":[{"checklistItem":"Are customers willing to pay for this solution?","status":null},{"checklistItem":"Can we generate recurring revenue (subscriptions, long-term customers)?","status":null},{"checklistItem":"Will our profit margins be sustainable?","status":null},{"checklistItem":"Can we reach break-even or profitability within a reasonable time?","status":null},{"checklistItem":"Can we scale revenue without major increases in costs?","status":null}]},"scalability":{"weightInTotal":"15%","table":[{"checklistItem":"Can we serve more customers without significantly increasing costs?","status":null},{"checklistItem":"Is our business model scalable (e.g., software, automation, low manual work)?","status":null},{"checklistItem":"Can we expand to new markets, regions, or customer segments?","status":null},{"checklistItem":"Can this idea work with multiple revenue streams (subscriptions, upsells, partnerships)?","status":null},{"checklistItem":"Can we grow without relying heavily on human labor?","status":null}]},"risk":{"weightInTotal":"10%","table":[{"checklistItem":"Are there high regulatory or legal risks in this industry?","status":null},{"checklistItem":"Could market trends shift away from this idea in the next few years?","status":null},{"checklistItem":"Are there technology risks (unproven or difficult to implement)?","status":null},{"checklistItem":"Is this dependent on one supplier, platform, or partner?","status":null},{"checklistItem":"Could a competitor quickly copy or improve on this idea?","status":null},{"checklistItem":"Is there a high chance of customer rejection or lack of adoption?","status":null}]}},"creativityEnhancers":{"sixThinkingHats":{"white":{"question":null,"answer":null},"red":{"question":null,"answer":null},"black":{"question":null,"answer":null},"yellow":{"question":null,"answer":null},"green":{"question":null,"answer":null},"blue":{"question":null,"answer":null}},"randomWords":[{"random_word":null,"connection":null}],"metaphors":[{"question":null,"answer":null}],"googlesApproach":[{"area":null,"question":null,"answer":null}],"roleStorms":[{"question":null,"answer":null}]},"successStories":null,"esgImpact":[{"impact_description":null,"ESG_type":null,"ESG_impact_name":null}],"competitors":[{"competitor_group_name":null,"competitor_description":null,"strengths_weaknesses":null,"differentiation_strategy":null,"fit":null}],"valuePropositions":[{"value_proposition_name":null,"value_proposition_description":null,"usp":null,"impact":null}],"barriersToEntry":{"access_to_distribution_description":null,"access_to_distribution_severity":null,"access_to_distribution_weight":null,"capital_requirements_description":null,"capital_requirements_severity":null,"capital_requirements_weight":null,"competitive_intensity_description":null,"competitive_intensity_severity":null,"competitive_intensity_weight":null,"economies_of_scale_description":null,"economies_of_scale_severity":null,"economies_of_scale_weight":null,"intellectual_property_description":null,"intellectual_property_severity":null,"intellectual_property_weight":null,"knowledge_requirements_description":null,"knowledge_requirements_severity":null,"knowledge_requirements_weight":null,"network_effects_description":null,"network_effects_severity":null,"network_effects_weight":null,"other_description":null,"other_severity":null,"other_weight":null,"regulatory_hurdles_description":null,"regulatory_hurdles_severity":null,"regulatory_hurdles_weight":null,"switching_costs_description":null,"switching_costs_severity":null,"switching_costs_weight":null},"surveyAndInterviews":[{"question":null,"options":null}],"landingPage":{"reasoning":null,"alternatives":null,"recommendation":null},"regulatoryEtc":{"business_setup":[{"overview":null,"status":null}],"taxes_and_accounting":[{"overview":null,"status":null}],"hiring_and_hr":[{"overview":null,"status":null}],"product_rules":[{"overview":null,"status":null}],"data_and_privacy":[{"overview":null,"status":null}],"legal_and_ip":[{"overview":null,"status":null}]},"operationViability":{"core_operations":[{"question":null,"answer":null,"comment":null}],"processes_and_systems":[{"question":null,"answer":null,"comment":null}],"human_resources_and_expertise":[{"question":null,"answer":null,"comment":null}],"cost_structure_and_scalability":[{"question":null,"answer":null,"comment":null}],"suppliers_partners_and_infrastructure":[{"question":null,"answer":null,"comment":null}],"operational_risk_and_readiness":[{"question":null,"answer":null,"comment":null}],"final":{"status":null,"comment":null}},"idea":{"name":null,"description":null,"currentStatus":{"label":null,"value":null},"currentStatusDescription":null,"draft_idea":null},"yourInformation":{"coreSkills":[],"name":null,"role":null,"fieldsInterest":null,"priorExperience":null},"coFounders":[{"name":null,"role":null,"coreSkills":[],"fieldsInterest":null,"priorExperience":null}],"capitalNeeds":{"fundingRange":null,"fundingRangeMin":0,"fundingRangeMax":0,"fundsAlreadyInPlace":[],"selectedFundingSources":[],"expectedAllocations":[],"capital":0},"highLevelProfitability":{"assessment":null,"cogsPercent":0,"sgnaPercent":0,"revenue":0,"cogs":0,"grossProfit":0,"adminExpenses":0,"ebitda":0},"storeStyle":{"variant":"variant1","font":{"label":"Trebuchet MS (Default)","value":"Trebuchet MS"},"customPalette":{}},"storeSlidesParams":{"full":{"76522b86-fa27-11ee-a61d-325096b39f47":{"show":true,"slideName":"Slide-01","styles":{},"headers":{}},"76522b22-fa27-11ee-9dc5-325096b39f47":{"show":true,"slideName":"Slide-02","styles":{},"headers":{}},"76522abe-fa27-11ee-8857-325096b39f47":{"show":true,"slideName":"Slide-03","styles":{},"headers":{}},"76522a5a-fa27-11ee-941e-325096b39f47":{"show":true,"slideName":"Slide-04","styles":{},"headers":{"title1":"Summary","title2":"Financials Dashboard"}},"765229f6-fa27-11ee-b134-325096b39f47":{"show":true,"slideName":"Slide-05","styles":{},"headers":{"title1":"About the Company:","title2":"General Overview"}},"76522992-fa27-11ee-9a76-325096b39f47":{"show":true,"slideName":"Slide-06","styles":{},"headers":{"title1":"The Main Phases:","title2":"Projects & Impacts"}},"76522938-fa27-11ee-b26a-325096b39f47":{"show":true,"slideName":"Slide-07","styles":{},"headers":{"title1":"Product Impact on","title2":"Core Stakeholders"}},"765228de-fa27-11ee-83ac-325096b39f47":{"show":true,"slideName":"Slide-08","styles":{},"headers":{"title1":"Key","title2":"Performance Components"}},"7652287a-fa27-11ee-b64a-325096b39f47":{"show":true,"slideName":"Slide-09","styles":{},"headers":{"title1":"Target","title2":"Groups"}},"76522834-fa27-11ee-9584-325096b39f47":{"show":true,"slideName":"Slide-10","styles":{},"headers":{"title1":"Painpoints","title2":"& Solutions"}},"765227da-fa27-11ee-8bfb-325096b39f47":{"show":true,"slideName":"Slide-11","styles":{},"headers":{"title1":"Strategic Analysis:","title2":"SWOT"}},"5954c747-375b-43dc-b679-89f0515f6c9a":{"show":true,"slideName":"Slide-12","styles":{},"headers":{"title1":"Pestel:","title2":"Analysis"}},"1317a0fa-a7e5-4fd1-b362-acc28e162785":{"show":true,"slideName":"Slide-13","styles":{},"headers":{"title1":"VRIO Framework:","title2":"Analysis"}},"6ffd0750-f22d-4656-87c1-d07022aa7609":{"show":true,"slideName":"Slide-14","styles":{},"headers":{"title1":"Porter’s Five Forces:","title2":"Analysis"}},"765227da-fa27-11ee-9bfb-325096b39f47":{"show":true,"slideName":"Slide-15","styles":{},"headers":{"title1":"Management Team","title2":""}},"76522780-fa27-11ee-95f0-325096b39f47":{"show":true,"slideName":"Slide-16","styles":{},"headers":{"title1":"History","title2":"& Roadmap"}},"7652271c-fa27-11ee-9a5f-325096b39f47":{"show":true,"slideName":"Slide-17","styles":{},"headers":{"title1":"Organizational and Marketing","title2":"Tasks"}},"765226b8-fa27-11ee-b728-325096b39f47":{"show":true,"slideName":"Slide-18","styles":{},"headers":{"title1":"Overview of","title2":"Phases"}},"7652265e-fa27-11ee-b290-325096b39f47":{"show":true,"slideName":"Slide-19","styles":{},"headers":{"title1":"Overview of","title2":"Phases"}},"76522618-fa27-11ee-9645-325096b39f47":{"show":true,"slideName":"Slide-20","styles":{},"headers":{"title1":"Core Risks & Mitigation","title2":"Strategies"}},"765225d2-fa27-11ee-bd4a-325096b39f47":{"show":true,"slideName":"Slide-21","styles":{},"headers":{"title1":"Core Risks & Mitigation","title2":"Strategies"}},"7652258c-fa27-11ee-9ec2-325096b39f47":{"show":true,"slideName":"Slide-22","styles":{},"headers":{"title1":"Market Overview","title2":"(TAM, SAM and SOM)"}},"76522546-fa27-11ee-8b60-325096b39f47":{"show":true,"slideName":"Slide-23","styles":{},"headers":{"title1":"Funding","title2":"Allocation"}},"765224d8-fa27-11ee-bbea-325096b39f47":{"show":true,"slideName":"Slide-24","styles":{},"headers":{"title1":"Financials","title2":"Dashboard"}},"76522492-fa27-11ee-82fb-325096b39f47":{"show":true,"slideName":"Slide-25","styles":{},"headers":{"title1":"Revenue Formation","title2":"Narrative"}},"76522456-fa27-11ee-8dca-325096b39f47":{"show":true,"slideName":"Slide-26","styles":{},"headers":{"title1":"Revenue Calculation","title2":"Details"}},"76522410-fa27-11ee-8dc6-325096b39f47":{"show":true,"slideName":"Slide-27","styles":{},"headers":{"title1":"COGS Calculation","title2":"Details"}},"765223b6-fa27-11ee-8794-325096b39f47":{"show":true,"slideName":"Slide-28","styles":{},"headers":{"title1":"SG&A Calculation","title2":"Details"}},"76522352-fa27-11ee-9554-325096b39f47":{"show":true,"slideName":"Slide-29","styles":{},"headers":{"title1":"PaT","title2":"Expectations"}},"49bae7c9-e10e-42a8-88fb-92c222bbe3ec":{"show":true,"slideName":"Slide-30","styles":{},"headers":{"title1":"Balance Sheet","title2":"Statement"}},"4a7874be-c8cc-46e3-86ba-75893f452bda":{"show":true,"slideName":"Slide-31","styles":{},"headers":{"title1":"Cash Flow","title2":"Statement - Direct"}},"1381152d-26f7-4351-a781-df660bac7110":{"show":true,"slideName":"Slide-32","styles":{},"headers":{"title1":"Cash Flow","title2":"Statement - Indirect"}},"765222ee-fa27-11ee-adf9-325096b39f47":{"show":true,"slideName":"Slide-34","styles":{},"headers":{"title1":"Cost of Capital","title2":"Estimation"}},"76522280-fa27-11ee-bd40-325096b39f47":{"show":true,"slideName":"Slide-35","styles":{},"headers":{"title1":"Cost of Capital:","title2":"CAPM Inputs"}},"76522212-fa27-11ee-8b3c-325096b39f47":{"show":true,"slideName":"Slide-36","styles":{},"headers":{"title1":"Business","title2":"Valuation"}},"225c7d6f-8521-4aaf-8fe8-517fc6c13d3e":{"show":true,"slideName":"Slide-37","styles":{},"headers":{"title1":"Scenario Analysis:","title2":"Narrative"}},"3767b136-3df9-4e70-8359-5256768da198":{"show":true,"slideName":"Slide-38","styles":{},"headers":{"title1":"Scenario Analysis:","title2":"Results"}},"5d670657-4786-4185-a207-328d659c9ce1":{"show":true,"slideName":"Slide-39","styles":{},"headers":{"title1":"Stress Test:","title2":"Growth Under Pressure"}},"268afc65-93bd-452b-8ea9-5c9ee55583c3":{"show":true,"slideName":"Slide-40","styles":{},"headers":{"title1":"Stress Test:","title2":"The Perfect Storm"}},"c55c5320-7ca9-4880-9d4e-351fc43766d7":{"show":true,"slideName":"Slide-41","styles":{},"headers":{"title1":"Sensitivity Analysis:","title2":"SAM & SOM"}},"765221ae-fa27-11ee-afce-325096b39f47":{"show":true,"slideName":"Slide-42","styles":{},"headers":{"title1":"Glossary","title2":""}},"76522136-fa27-11ee-9630-325096b39f47":{"show":true,"slideName":"Slide-43","styles":{},"headers":{"title1":"Disclaimer","title2":""}}},"sum":{"76522b86-fa27-11ee-a61d-325096b39f47":{"show":true,"slideName":"Slide-01","styles":{},"headers":{}},"765220a0-fa27-11ee-b372-325096b39f47":{"show":true,"slideName":"Slide-02","styles":{},"headers":{}},"76521e3e-fa27-11ee-ba9a-325096b39f47":{"show":true,"slideName":"Slide-03","styles":{},"headers":{}},"76522136-fa27-11ee-9630-325096b39f47":{"show":true,"slideName":"Slide-38","styles":{},"headers":{}}},"nda":{"46522b86-fa27-11ee-a61d-335096b39f47":{"show":true,"slideName":"Slide-01","headers":{}},"46522b83-fa27-11ee-a61d-335096b39f47":{"show":true,"slideName":"Slide-02","headers":{}},"46522b83-fa27-11ee-a61d-535096b39f47":{"show":true,"slideName":"Slide-03","headers":{}},"46522b83-fa27-11ee-a61d-535026b39f47":{"show":true,"slideName":"Slide-04","headers":{}},"46522b83-fa27-11ee-a81d-535026b39f47":{"show":true,"slideName":"Slide-05","headers":{}},"46522b83-fa27-13ee-a81d-535026b39f47":{"show":true,"slideName":"Slide-06","headers":{}},"46522b83-fa27-13ee-a81d-535226b39f47":{"show":true,"slideName":"Slide-07","headers":{}}},"term":{"46522286-fa27-11ee-a61d-335096b39f47":{"show":true,"slideName":"Slide-01","headers":{}},"46522b33-fa27-11ee-a61d-335096b39f47":{"show":true,"slideName":"Slide-02","headers":{}}}},"storeIcons":{"76522b22-fa27-11ee-9dc5-325096b39f47":{"icon1":{"name":"image1.svg","url":"","svg":""},"icon2":{"name":"image2.svg","url":"","svg":""},"icon3":{"name":"image3.svg","url":"","svg":""},"icon4":{"name":"image4.svg","url":"","svg":""},"icon5":{"name":"image5.svg","url":"","svg":""},"icon6":{"name":"image6.svg","url":"","svg":""},"icon7":{"name":"image7.svg","url":"","svg":""},"icon8":{"name":"image8.svg","url":"","svg":""}},"76522992-fa27-11ee-9a76-325096b39f47":{"icon1":{"name":"image9.svg","url":"","svg":""},"icon2":{"name":"image10.svg","url":"","svg":""},"icon3":{"name":"image11.svg","url":"","svg":""},"icon4":{"name":"image12.svg","url":"","svg":""}},"765228de-fa27-11ee-83ac-325096b39f47":{"icon1":{"name":"image13.svg","url":"","svg":""},"icon2":{"name":"image14.svg","url":"","svg":""},"icon3":{"name":"image15.svg","url":"","svg":""}},"7652287a-fa27-11ee-b64a-325096b39f47":{"icon1":{"name":"image16.svg","url":"","svg":""},"icon2":{"name":"image17.svg","url":"","svg":""},"icon3":{"name":"image18.svg","url":"","svg":""},"icon4":{"name":"image19.svg","url":"","svg":""},"icon5":{"name":"image20.svg","url":"","svg":""},"icon6":{"name":"image21.svg","url":"","svg":""},"icon7":{"name":"image22.svg","url":"","svg":""}},"765227da-fa27-11ee-8bfb-325096b39f47":{"icon1":{"name":"image23.svg","url":"","svg":""},"icon2":{"name":"image24.svg","url":"","svg":""},"icon3":{"name":"image25.svg","url":"","svg":""},"icon4":{"name":"image26.svg","url":"","svg":""}},"5954c747-375b-43dc-b679-89f0515f6c9a":{"icon1":{"name":"image27.svg","url":"","svg":""},"icon2":{"name":"image28.svg","url":"","svg":""},"icon3":{"name":"image29.svg","url":"","svg":""},"icon4":{"name":"image30.svg","url":"","svg":""},"icon5":{"name":"image31.svg","url":"","svg":""},"icon6":{"name":"image32.svg","url":"","svg":""}},"1317a0fa-a7e5-4fd1-b362-acc28e162785":{"icon1":{"name":"image33.svg","url":"","svg":""},"icon2":{"name":"image34.svg","url":"","svg":""},"icon3":{"name":"image35.svg","url":"","svg":""},"icon4":{"name":"image36.svg","url":"","svg":""}},"6ffd0750-f22d-4656-87c1-d07022aa7609":{"icon1":{"name":"image37.svg","url":"","svg":""},"icon2":{"name":"image38.svg","url":"","svg":""},"icon3":{"name":"image39.svg","url":"","svg":""},"icon4":{"name":"image40.svg","url":"","svg":""},"icon5":{"name":"image41.svg","url":"","svg":""}},"765227da-fa27-11ee-9bfb-325096b39f47":{"icon1":{"name":"image42.svg","url":"","svg":""}},"76522780-fa27-11ee-95f0-325096b39f47":{"icon1":{"name":"image43.svg","url":"","svg":""},"icon2":{"name":"image44.svg","url":"","svg":""},"icon3":{"name":"image45.svg","url":"","svg":""},"icon4":{"name":"image46.svg","url":"","svg":""},"icon5":{"name":"image47.svg","url":"","svg":""},"icon6":{"name":"image48.svg","url":"","svg":""}},"7652258c-fa27-11ee-9ec2-325096b39f47":{"icon1":{"name":"image49.svg","url":"","svg":""},"icon2":{"name":"image50.svg","url":"","svg":""},"icon3":{"name":"image51.svg","url":"","svg":""},"icon4":{"name":"image52.svg","url":"","svg":""},"icon5":{"name":"image52.svg","url":"","svg":""},"icon6":{"name":"image52.svg","url":"","svg":""}},"76522546-fa27-11ee-8b60-325096b39f47":{"icon1":{"name":"image53.svg","url":"","svg":""},"icon2":{"name":"image54.svg","url":"","svg":""},"icon3":{"name":"image15.svg","url":"","svg":""},"icon4":{"name":"image55.svg","url":"","svg":""},"icon5":{"name":"image56.svg","url":"","svg":""},"icon6":{"name":"image51.svg","url":"","svg":""}},"3767b136-3df9-4e70-8359-5256768da198":{"icon1":{"name":"image57.svg","url":"","svg":""},"icon2":{"name":"image58.svg","url":"","svg":""},"icon3":{"name":"image27.svg","url":"","svg":""},"icon4":{"name":"image59.svg","url":"","svg":""}},"5d670657-4786-4185-a207-328d659c9ce1":{"icon1":{"name":"image27.svg","url":"","svg":""},"icon2":{"name":"image57.svg","url":"","svg":""},"icon3":{"name":"image58.svg","url":"","svg":""},"icon4":{"name":"image60.svg","url":"","svg":""}},"268afc65-93bd-452b-8ea9-5c9ee55583c3":{"icon1":{"name":"image27.svg","url":"","svg":""},"icon2":{"name":"image57.svg","url":"","svg":""},"icon3":{"name":"image58.svg","url":"","svg":""},"icon4":{"name":"image60.svg","url":"","svg":""}},"765220a0-fa27-11ee-b372-325096b39f47":{"icon1":{"name":"image55.svg","url":"","svg":""}},"76521e3e-fa27-11ee-ba9a-325096b39f47":{"icon1":{"name":"image18.svg","url":"","svg":""},"icon2":{"name":"image16.svg","url":"","svg":""},"icon3":{"name":"image54.svg","url":"","svg":""},"icon4":{"name":"image13.svg","url":"","svg":""}}},"ej":{"input":{"working_summary":null,"ideaStatus":null,"ideaValidation":{"fundingRange":null,"fundsAlreadyInPlace":[],"selectedFundingSources":[],"expectedAllocations":[],"capital":0}},"tools":{"input-notes":{"key":"input-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":7},"input-to-do-checklist":{"key":"input-to-do-checklist","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":8},"input-idea-name":{"key":"input-idea-name","name":"Idea Name","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":0},"input-country-of-operations":{"key":"input-country-of-operations","name":"Country Of Operations","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":1},"input-idea-description":{"key":"input-idea-description","name":"Idea Description","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":2,"order":3},"input-current-status":{"key":"input-current-status","name":"Current Status","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":2,"order":4},"input-your-information":{"key":"input-your-information","name":"Your Information","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":2,"order":5},"input-co-founders-information":{"key":"input-co-founders-information","name":"Co-Founder's Information","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":2,"order":6},"idea-generation-draft-idea":{"key":"idea-generation-draft-idea","name":"Draft Idea","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":2,"order":0},"input-corporate-information":{"key":"input-corporate-information","name":"Corporate Information","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":2,"order":9},"input-financial":{"key":"input-financial","name":"Financial information","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":2,"order":9},"input-language":{"key":"input-language","name":"Language","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":2,"order":9},"tool-004":{"key":"tool-004","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":1},"tool-005":{"key":"tool-005","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":2},"tool-006":{"key":"tool-006","name":"Industry","data":{"found":{"industry_group_name":null,"industry_name":null,"sector_name":null,"sub_industry_name":null}},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":3},"tool-007":{"key":"tool-007","name":"Inspiration Sources","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":4},"tool-008":{"key":"tool-008","name":"Ideation Frameworks","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":2,"order":5},"tool-009":{"key":"tool-009","name":"Idea Brainstorm","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":2,"order":6},"tool-010":{"key":"tool-010","name":"Mission","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":7},"tool-011":{"key":"tool-011","name":"Vision","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":8},"tool-012":{"key":"tool-012","name":"Idea Scoring","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"tool-013":{"key":"tool-013","name":"Success Stories","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"tool-014":{"key":"tool-014","name":"Creativity Enhancers","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":2,"order":11},"idea-refinement-notes":{"key":"idea-refinement-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"idea-refinement-todo":{"key":"idea-refinement-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"idea-refinement-value-proposition":{"key":"idea-refinement-value-proposition","name":"Value Proposition","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":7},"idea-refinement-problem-solution":{"key":"idea-refinement-problem-solution","name":"Problem & Solution","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":1},"idea-refinement-swot":{"key":"idea-refinement-swot","name":"SWOT","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":3},"idea-refinement-target-audience":{"key":"idea-refinement-target-audience","name":"Target Audience","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":2},"idea-refinement-competitors":{"key":"idea-refinement-competitors","name":"Competitors","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":8},"idea-refinement-tam":{"key":"idea-refinement-tam","name":"TAM","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":0},"idea-refinement-esg-impact":{"key":"idea-refinement-esg-impact","name":"ESG Impact","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":6},"idea-validation-notes":{"key":"idea-validation-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":1},"idea-validation-to-do-checklist":{"key":"idea-validation-to-do-checklist","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":2},"idea-validation-sam":{"key":"idea-validation-sam","name":"SAM","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":4},"idea-validation-som":{"key":"idea-validation-som","name":"SOM","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"idea-validation-capital-needs":{"key":"idea-validation-capital-needs","name":"Capital Needs","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":1},"idea-validation-high-level-profitability":{"key":"idea-validation-high-level-profitability","name":"High Level Profitability","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":1},"idea-validation-barriers-to-entry":{"key":"idea-validation-barriers-to-entry","name":"Barriers to entry","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":2,"order":1},"idea-validation-surveys-and-interviews":{"key":"idea-validation-surveys-and-interviews","name":"Surveys And interviews","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":2,"order":1},"idea-validation-landing-page":{"key":"idea-validation-landing-page","name":"Landing Page","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":2,"order":1},"idea-validation-regulatory-etc":{"key":"idea-validation-regulatory-etc","name":"Regulatory Etc","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":2,"order":1},"idea-validation-operational-viability":{"key":"idea-validation-operational-viability","name":"Operational Viability","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":2,"order":1},"idea-finalization-notes":{"key":"idea-finalization-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"idea-finalization-todo":{"key":"idea-finalization-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"idea-finalization-final-idea":{"key":"idea-finalization-final-idea","name":"Final Idea","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":2,"order":4},"name-and-brand-notes":{"key":"name-and-brand-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"name-and-brand-todo":{"key":"name-and-brand-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"name-and-brand-name-company-name":{"key":"name-and-brand-name-company-name","name":"Company Name","data":{"variants":[{"label":null,"checked":false}],"selectedIndex":-1},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"nameAndBrandNameLinguisticSensitivity":{"key":"nameAndBrandNameLinguisticSensitivity","name":"Linguistic Sensitivity","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":5},"nameAndBrandNameTrademarkSearch":{"key":"nameAndBrandNameTrademarkSearch","name":"Trademark Search","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":5},"nameAndBrandNameBrainstormTechniques":{"key":"nameAndBrandNameBrainstormTechniques","name":"Brainstorm Techniques","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":5},"nameAndBrandNameDomainAvailability":{"key":"nameAndBrandNameDomainAvailability","name":"Domain Availability","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":5},"nameAndBrandNameFeedbackAndValidation":{"key":"nameAndBrandNameFeedbackAndValidation","name":"Feedback & Validation","data":{},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":5},"name-and-brand-identity-notes":{"key":"name-and-brand-identity-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"name-and-brand-identity-todo":{"key":"name-and-brand-identity-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"font":{"key":"font","name":"Font","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"color-theme":{"key":"color-theme","name":"Color theme","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"name-and-brand-visual-identity-notes":{"key":"name-and-brand-visual-identity-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"name-and-brand-visual-identity-todo":{"key":"name-and-brand-visual-identity-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"name-and-brand-logo-design-notes":{"key":"name-and-brand-logo-design-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"name-and-brand-logo-design-todo":{"key":"name-and-brand-logo-design-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"logo":{"key":"logo","name":"Logo Generator","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"nameAndBrandLogoDesignSimpleLogoCreator":{"key":"nameAndBrandLogoDesignSimpleLogoCreator","name":"Simple Logo Creator","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"marketing-and-seo-notes":{"key":"marketing-and-seo-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"marketing-and-seo-todo":{"key":"marketing-and-seo-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"marketing-and-seo-competitive-advantage":{"key":"marketing-and-seo-competitive-advantage","name":"Competitive Advantage","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"marketing-and-seo-marketing-strategy":{"key":"marketing-and-seo-marketing-strategy","name":"Marketing Strategy","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"marketing-and-seo-target-client-groups":{"key":"marketing-and-seo-target-client-groups","name":"Target Client Groups","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"risks-notes":{"key":"risks-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":6},"risks-todo":{"key":"risks-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":7},"performance-risks-notes":{"key":"performance-risks-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":6},"performance-risks-todo":{"key":"performance-risks-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":7},"contextual-risks-notes":{"key":"contextual-risks-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":6},"contextual-risks-todo":{"key":"contextual-risks-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":7},"strategy-risks-notes":{"key":"strategy-risks-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":6},"strategy-risks-todo":{"key":"strategy-risks-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":7},"risks-operational-risks":{"key":"risks-operational-risks","name":"Operational Risks","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":1},"risks-regulatory-risks":{"key":"risks-regulatory-risks","name":"Regulatory Risks","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":2},"risks-strategic-risks":{"key":"risks-strategic-risks","name":"Strategic Risks","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":3},"risks-finance-risks":{"key":"risks-finance-risks","name":"Finance Risks","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":4},"risks-other-risks":{"key":"risks-other-risks","name":"Other Risks","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"risks-and-strategy-pestel":{"key":"risks-and-strategy-pestel","name":"PESTEL","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"risks-and-strategy-vrio":{"key":"risks-and-strategy-vrio","name":"VRIO","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"risks-and-strategy-partners":{"key":"risks-and-strategy-partners","name":"Porter’s 5 Forces","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"sales-macro-assumptions-notes":{"key":"sales-macro-assumptions-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"sales-macro-assumptions-todo":{"key":"sales-macro-assumptions-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"sales-top-down-notes":{"key":"sales-top-down-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"sales-top-down-todo":{"key":"sales-top-down-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"sales-macro-assumption-long-term-growth-rate":{"key":"sales-macro-assumption-long-term-growth-rate","name":"Long term growth rate","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"sales-top-down-revenue-calculations":{"key":"sales-top-down-revenue-calculations","name":"Revenue Calculations","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"sales-top-down-narrative":{"key":"sales-top-down-narrative","name":"Narrative","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"expenses-macro-assumptions-notes":{"key":"expenses-macro-assumptions-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"expenses-macro-assumptions-todo":{"key":"expenses-macro-assumptions-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"expenses-expenses-top-down-notes":{"key":"expenses-expenses-top-down-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"expenses-expenses-top-down-todo":{"key":"expenses-expenses-top-down-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"expenses-top-down-cogs-calculations":{"key":"expenses-top-down-cogs-calculations","name":"COGS Calculations","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"expenses-top-down-admin-expenses":{"key":"expenses-top-down-admin-expenses","name":"Admin Expenses","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"expenses-top-down-capex":{"key":"expenses-top-down-capex","name":"CAPEX","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"expenses-top-down-borrowings":{"key":"expenses-top-down-borrowings","name":"Borrowings","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"pat-pat-notes":{"key":"pat-pat-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"pat-pat-todo":{"key":"pat-pat-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"pat-dcf-notes":{"key":"pat-dcf-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":9},"pat-dcf-todo":{"key":"pat-dcf-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":10},"pat-profit-after-tax":{"key":"pat-profit-after-tax","name":"Profit after Tax","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"dcf-cost-of-capital":{"key":"dcf-cost-of-capital","name":"Cost of Capital","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"dcf-dcf-valuation":{"key":"dcf-dcf-valuation","name":"DCF Valuation","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"task-management-phase-planning-notes":{"key":"task-management-phase-planning-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":1},"task-management-phase-planning-todo":{"key":"task-management-phase-planning-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":2},"task-management-organizational-tools-notes":{"key":"task-management-organizational-tools-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":1},"task-management-organizational-tools-todo":{"key":"task-management-organizational-tools-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":2},"task-general-tasks":{"key":"task-general-tasks","name":"General Tasks","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"task-business-phases":{"key":"task-business-phases","name":"Business Phases","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"task-marketing-tasks":{"key":"task-marketing-tasks","name":"Marketing Tasks","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"task-phase-tasks":{"key":"task-phase-tasks","name":"Phase Tasks","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"task-organizational-tools-road-map":{"key":"task-organizational-tools-road-map","name":"Road Map","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"other-analysis-simulations-notes":{"key":"other-analysis-simulations-notes","name":"Notes","data":{"notes":null},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":1},"other-analysis-simulations-todo":{"key":"other-analysis-simulations-todo","name":"To Do Checklist","data":{"checklist":[{"label":null,"completed":false}],"title":"Checklist Name"},"selected":false,"visible":false,"collapsed":false,"colSpan":1,"order":2},"other-simulations-scenario-analysis":{"key":"other-simulations-scenario-analysis","name":"Scenario Analysis","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"other-simulations-stress-test":{"key":"other-simulations-stress-test","name":"Stress Test","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5},"other-simulations-sensitivity-analysis":{"key":"other-simulations-sensitivity-analysis","name":"Sensitivity Analysis","data":{},"selected":true,"visible":true,"collapsed":false,"colSpan":1,"order":5}},"isSideBarVisible":true,"completedSections":[],"visitedSections":["Idea"]}}

Blog

Investor Pitch vs Business Plan: Side-by-Side Comparison in 2025