The values
- PFD formula result 2016 $ m: -7.3
- Loss 100pct ¥ m at 100 112: 730 to 818
- GAAP band if minus 16m $: 1,728
- Nintendo share ¥ m: 79 to 473
- Nintendo share upper bound ¥ m: 1,037
- S1 required FA net profit ¥ m: -21,261 to -25,303
Some detail is too fine to show here; it is kept in the trainer’s notes.
Where it comes from
Our calculation from other figures in the trainer’s notes.
Show the working
- −$7.3m × ¥100–112 = −¥0.73–0.82bn at 100%
- S1 needed −¥21.3–25.3bn (27–32×)
Where it’s used
More figures on First Avenue Entertainment (Seattle Mariners) →