Malmö 2026

Years to Simulate

Start Amount (€)

Annual Top-up (€)

Reinvest Dividends?

Corporate Tax (%)

Dividend Tax (%)

Capital Gains Tax (Sale) (%)

Wealth Tax (Annual) (%)

Mark-to-Market Tax (Annual) (%)

Company Name

ROIC (%)

P/E Ratio

Allocation of Earnings

Reinvest {{ company.reinvest }}%

Dividend {{ company.payout }}%

Buyback {{ company.buyback }}%

⚠ Total must comprise 100% (Current: {{ company.reinvest + company.payout + company.buyback }}%)

* "Liquidation Value" is the money you keep if you sold everything and paid the 42% tax today.

Select Company to View:

Year	Corp. Capital	EPS	Share Price	Shares	Net Div	Cost Basis	Unrealized Gain	Gross Value	Net Value (Liq)
0	-	-	{{ formatCurrency(simulationResults[selectedCompanyIndex][0].price_start_ref) }}	{{ simulationResults[selectedCompanyIndex][0].shares_start_ref.toFixed(1) }}	-	{{ formatCurrency(globalParameters.start_amount) }}	€0	{{ formatCurrency(globalParameters.start_amount) }}	{{ formatCurrency(globalParameters.start_amount) }}
{{ dataPoint.year }}	{{ formatCurrency(dataPoint.corp_capital) }}	{{ formatCurrency(dataPoint.eps) }}	{{ formatCurrency(dataPoint.price) }}	{{ dataPoint.shares.toFixed(1) }}	{{ formatCurrency(dataPoint.dividend_net) }}	{{ formatCurrency(dataPoint.cost_basis) }}	{{ formatCurrency(dataPoint.unrealized_gain) }}	{{ formatCurrency(dataPoint.value_gross) }}	{{ formatCurrency(dataPoint.value_net) }}