Pallet Town Post
Sections Menu

Explore / Excell Brands / Figure

Record

Third party lines gross revenue sensitivity, per full year after closing

Per full year after closing

EstimateOur model or estimate. Treat it as an order of magnitude.

What this is

Third-party lines enter TPCi revenue at Excell's sell price: 100 x 0.50 = 50; 100 x 0.65 = 65 ($m); x 149.57 = ¥7.5-9.7bn per $100m of shelf sales.

The values

  • Per USD100m third party retail: $50–65m
  • : ¥7.5–9.7bn
  • Against Pokémon central: ¥7bn

Where it comes from

Our calculation from other figures in the trainer’s notes.

Show the working
  1. Third-party lines enter TPCi revenue at Excell's sell price: 100 x 0.50 = 50
  2. 100 x 0.65 = 65 ($m)
  3. x 149.57 = ¥7.5-9.7bn per $100m of shelf sales

Where it’s used

More figures on Excell Brands →