Catalog Simulation Engine

Monte Carlo valuation of artist cash flows vs market benchmarks.

Loading model data…

Artist

Discount rate (%)

Artist

–

Select an artist to run the simulation.

Mu / Sigma

–

Base NPV & CF₀

–

Simulated NPV (User Rate)

–

P5 / Mean / P95

Implied Discount Rates

–

Rate that matches base NPV.

Market Rating

–

Simulated Monthly Cash Flow (P5 / Mean / P95)

P5 CF Mean CF P95 CF

First 12 Months (P5 / Mean / P95)

Month	P5 CF	Mean CF	P95 CF