Is this right

?

1) New pre-tax profit

= (5+55+6+65+7) * 1/1 * (1-25%)

2)

Present value of new pre-tax profit = [5/] 1*(1-25%)

3)

Value of trademark license use right = present value of new profit before tax (1-33%)*(P/A,14%,5).