NPV Sensitivity Analysis · bar-tornado-sensitivity · python · pygal · anyplot.aiInflation Rate+0.1Salvage Value+0.2Labor Cost+0.3Initial Investment+0.4Tax Rate+0.5Material Cost+0.6Operating Margin+0.7Revenue Growth+0.8* Discount Rate+0.9-1.4-1.2-1.0-0.8-0.6-0.4-0.2+0.2+0.4+0.6+0.8+1.0+1.2+1.4Inflation Rate: NPV $2.3M (base $2.5M)-0.21136.76758241758221237.0854700854702Inflation RateSalvage Value: NPV $2.3M (base $2.5M)-0.21136.76758241758221094.5641025641028Salvage ValueLabor Cost: NPV $2.7M (base $2.5M)+0.21304.4324175824177952.042735042735Labor CostInitial Investment: NPV $2.8M (base $2.5M)+0.31346.3486263736263809.5213675213674Initial InvestmentTax Rate: NPV $2.9M (base $2.5M)+0.41388.264835164835667.0Tax RateMaterial Cost: NPV $2.9M (base $2.5M)+0.41388.264835164835524.4786324786324Material CostOperating Margin: NPV $1.9M (base $2.5M)-0.6969.1027472527471381.95726495726495Operating MarginRevenue Growth: NPV $1.6M (base $2.5M)-0.9843.3541208791208239.43589743589754Revenue Growth* Discount Rate: NPV $3.8M (base $2.5M)+1.31765.510714285714196.9145299145301* Discount RateInflation Rate: NPV $2.6M (base $2.5M)+0.11262.51620879120881237.0854700854702Inflation RateSalvage Value: NPV $2.7M (base $2.5M)+0.21304.43241758241771094.5641025641028Salvage ValueLabor Cost: NPV $2.2M (base $2.5M)-0.31094.8513736263735952.042735042735Labor CostInitial Investment: NPV $2.2M (base $2.5M)-0.31094.8513736263735809.5213675213674Initial InvestmentTax Rate: NPV $2.1M (base $2.5M)-0.41052.9351648351649667.0Tax RateMaterial Cost: NPV $2.0M (base $2.5M)-0.51011.018956043956524.4786324786324Material CostOperating Margin: NPV $3.2M (base $2.5M)+0.71514.0134615384616381.95726495726495Operating MarginRevenue Growth: NPV $3.6M (base $2.5M)+1.11681.6782967032966239.43589743589754Revenue Growth* Discount Rate: NPV $1.4M (base $2.5M)-1.1759.521703296703296.9145299145301* Discount RateNPV Sensitivity Analysis · bar-tornado-sensitivity · python · pygal · anyplot.aiChange in NPV ($M) | * = top driver-0.2-0.2+0.2+0.3+0.4+0.4-0.6-0.9+1.3+0.1+0.2-0.3-0.3-0.4-0.5+0.7+1.1-1.1Low Input EffectHigh Input Effect