IRR Table
| The 20 year Internal rate of return (IRR) on a multiple of original investment realized over an assumed time period table following is an important and useful tool. For example, making 3 times an investment in 5 years is a 24.6% IRR, the same IRR as making 9 times in 10 years. | |||||||||||||||||||
| IRR (%) on multiple of initial investment realized over an assumed time period | |||||||||||||||||||
| MULTIPLES | |||||||||||||||||||
| YEARS | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 |
| 2 | 41.4 | 73.2 | 100.0 | 123.6 | 144.9 | 164.6 | 182.8 | 200 | 216.2 | 231.7 | 246.6 | 260. | 274.2 | 287.3 | 300.0 | 312.3 | 324.3 | 335.9 | 347.2 |
| 3 | 26.0 | 44.2 | 58.7 | 71.0 | 81.7 | 91.3 | 100.0 | 108.0 | 115.4 | 122.4 | 128.9 | 135.1 | 141.0 | 146.6 | 152.0 | 157.1 | 162.1 | 166.8 | 171.4 |
| 4 | 18.9 | 31.6 | 41.4 | 49.5 | 56.5 | 62.7 | 68.2 | 73.2 | 77.8 | 82.1 | 86.1 | 89.9 | 93.4 | 96.8 | 100.0 | 103.1 | 106.0 | 108.8 | 111.5 |
| 5 | 14.9 | 24.6 | 32.0 | 38.0 | 43.1 | 47.6 | 51.6 | 55.2 | 58.5 | 61.5 | 64.4 | 67.0 | 69.5 | 71.9 | 74.1 | 76.2 | 78.3 | 80.2 | 82.1 |
| 6 | 12.2 | 20.1 | 26.0 | 30.8 | 34.5 | 38.3 | 41.4 | 44.2 | 46.8 | 49.1 | 51.3 | 53.3 | 55.2 | 57.0 | 58.7 | 60.4 | 61.9 | 63.4 | 64.8 |
| 7 | 10.4 | 17.0 | 21.9 | 25.8 | 29.2 | 32.0 | 34.6 | 36.9 | 38.9 | 40.9 | 42.6 | 44.3 | 45.8 | 47.2 | 48.6 | 59.9 | 51.1 | 52.3 | 53.4 |
| 8 | 9.1 | 14.7 | 18.9 | 22.3 | 25.1 | 27.5 | 29.7 | 31.6 | 33.4 | 35.0 | 36.4 | 37.8 | 39.1 | 40.3 | 41.4 | 42.5 | 43.5 | 44.5 | 45.4 |
| 9 | 8.0 | 13.0 | 16.7 | 19.6 | 22.0 | 24.1 | 26.0 | 27.7 | 29.2 | 30.5 | 31.8 | 33.0 | 34.1 | 35.1 | 36.1 | 37.0 | 37.9 | 38.7 | 39.5 |
| 10 | 7.2 | 11.6 | 14.9 | 17.5 | 19.6 | 21.5 | 23.1 | 24.6 | 25.9 | 27.1 | 28.2 | 29.2 | 30.2 | 31.1 | 32.0 | 32.8 | 33.5 | 34.2 | 34.9 |
| 11 | 6.5 | 10.5 | 13.4 | 15.8 | 17.7 | 19.4 | 20.8 | 22.1 | 23.3 | 24.4 | 25.3 | 26.3 | 27.1 | 27.9 | 28.7 | 29.4 | 30.1 | 30.7 | 31.3 |
| 12 | 5.9 | 9.6 | 12.2 | 14.4 | 16.1 | 17.6 | 18.9 | 20.1 | 21.2 | 22.1 | 23.0 | 23.8 | 24.6 | 25.3 | 26.0 | 26.6 | 27.2 | 27.8 | 28.4 |
| 13 | 5.5 | 8.8 | 11.3 | 13.2 | 14.8 | 16.1 | 17.3 | 18.4 | 19.4 | 20.3 | 21.1 | 21.8 | 22.5 | 23.2 | 23.8 | 24.4 | 24.9 | 25.4 | 25.9 |
| 14 | 5.1 | 8.2 | 10.4 | 12.2 | 13.7 | 14.9 | 16.0 | 17.0 | 17.9 | 18.7 | 19.4 | 20.1 | 20.7 | 21.3 | 21.9 | 22.4 | 22.9 | 23.4 | 23.9 |
| 15 | 4.7 | 7.6 | 9.7 | 11.3 | 12.7 | 13.9 | 14.9 | 15.8 | 16.6 | 17.3 | 18.0 | 18.6 | 19.2 | 19.8 | 20.3 | 21.8 | 21.3 | 21.7 | 22.1 |
| 16 | 4.4 | 7.1 | 9.1 | 10.6 | 11.8 | 12.9 | 13.9 | 14.7 | 15.5 | 16.2 | 16.8 | 17.4 | 17.9 | 18.4 | 18.9 | 19.4 | 19.8 | 20.2 | 20.6 |
| 17 | 4.2 | 6.7 | 8.5 | 9.9 | 11.1 | 12.1 | 13.0 | 13.8 | 14.5 | 15.1 | 15.7 | 16.3 | 16.8 | 17.3 | 17.3 | 18.1 | 18.5 | 18.9 | 19.3 |
| 18 | 3.9 | 6.3 | 8.0 | 9.4 | 10.5 | 11.4 | 12.2 | 13.0 | 13.6 | 14.2 | 14.8 | 15.3 | 15.8 | 16.2 | 16.7 | 17.0 | 17.4 | 17.8 | 18.1 |
| 19 | 3.7 | 6.0 | 7.6 | 8.8 | 9.9 | 10.8 | 11.6 | 12.3 | 12.9 | 13.5 | 14.0 | 14.5 | 14.9 | 15.3 | 15.7 | 16.1 | 16.4 | 16.8 | 17.1 |
| 20 | 3.5 | 5.6 | 7.2 | 8.4 | 9.4 | 10.2 | 11.0 | 11.6 | 12.2 | 12.7 | 13.2 | 13.7 | 14.1 | 14.5 | 14.9 | 15.2 | 15.5 | 15.9 | 16.2 |
|
The above Internal Rate of Return (IRR) chart is used as a standard by the American
venture capital industry to estimate possible rates of return based on an assumed
sale price. It is normally employed when considering the purchase of securities.The
chart provides an approximation. In order to precisely determine an actual IRR,
the exact timing and amount of payments needs to be known. To calculate a comparable
IRR for the owner of a royalty contract, assuming a redemption by the issuer or
a sale by the royalty owner, an amount equal to the purchase price of the royalty
would need to be included in the calculation.
|
|||||||||||||||||||