You are on page 1of 4

FCF

WACC
Growth
Terminal Valu

250
12%
3%
2777.78

0%
1%
2%
3%
4%
5%
6%
7%

2777.78
0%
1%
2%
3%
4%
5%
6%
7%
8%

Err:512

8%

9%

10%

11%

12%

13%

8%

9%

10%

11%

12%

13%

14%

15%

14%

15%

12000
12%
3%

You might also like