Portfolio Real Option Based on Trigeminal Tree Model in Sustainable Utilization of Exploration Asset

Table 6

Compound option value sheet.

Grid series	0	1	2	3	4	5
Asset value/USMM$	2.74	0	0	0	0	0
	—	6.20	0	3.13	0	0
	—	—	14.043	35.22	7.08	0
	—	—	—	115.31	71.50	16.04
	—	—	—	—	149.91	115.30
	—	—	—	—	—	177.24