Increase (Decrease) in unobservable input | Increase (Decrease) in call option | |||||
Risk-adjusted discount rate | 0.25 | % | 3 | |||
(0.25 | )% | (3 | ) | |||
Forecasted EBITDA & Revenue | 5 | % | (20 | ) | ||
(5 | )% | 21 |
Increase (Decrease) in unobservable input | Increase (Decrease) in put option | |||||
Forecasted Revenue Growth Rate | 5 | % | 427 | |||
(5 | )% | (61 | ) |