Corporate Valuation Modeling



()*+,-./0123456.78452/09.5:5;1/656.<04.<

=/0<2.>5;6/[email protected]/6136654./0.?@5.?5:?

￾ 

     

￾ 

     

 !" !#$% &#'(#$) * + ,%')*

￾ 

     

 !!"#$ %&&#!&!'!' &#(

' #)!% &*#￾+&,# - ' &  !

& &( !!.'( ! /(' !

'! & !&.&￾  &&0'￾&&  !'& /1!( !

!& !(*

# && &/&1&'+ ￾+  !

.&'￾&& & &1 &&'#& !!.! .&& !#+

   !.&&*/'& (￾'￾  (

&/

 (+  ((.   !+  &   && &

1 & #*

 &￾ .  &' &.& & 111*

￾ 

     

 !" !#$% &#'(#$) * + ,%')*-

./0123453/01267891

:;<=>??@

ABCDEFGHIJ KBDLMNDO

￾ 

     

 !"# $"% %!"&&'(%

)&"("* +&,%-./0&%

)&"(&) )&  ( %

/ ￾"& )   ()(&( ' && &( ￾

  &"   " !(!& !"0&1  &

()(+2￾"234(+ & !"0")"" 

0 &&￾")&" )"5 ")!" ￾"    

 ￾

" !"  ,%6&0(' '& 72829

:￾ 1

7283:3

3"0 000% !"%%6;)&&")&"￾ &&&")(

 ((&&("&&& "* +&,%6'+-./ 2 782:

3￾ 1782:

3 " <<000%0%<!< &&&%

=￾= <& ￾  "" )&" ( )"" ')&("&￾￾&

 !"&." . & &0  &0"& " ) 

 &&￾"&￾"&. (& > (&   (0  &￾

"  >&&￾ )  ) &%/0    (1((& &

 & '&0& &  &%" (' (& !& (" &) 

￾)&) %?)&")(&)0" ￾&& 0"   %/"" )&"

)"&"  ￾ &&￾ > " ( !&)(!)(

&  ( &;) "( !&%

&! &)&( &(&!)&"" ()& ￾ ( & ( .&%, 

& &0""* +&,%& 0 ￾  " () &     

   &%6 (&"0'&")( "    &￾ 

￾ ! (! ( .& (!& %

@! ￾ )" ()& (&'&￾" &)   & )

)&  0""4(+ & 7823

2:)&("4(+ & 

7 2892

 ￾ 17 2892

:%

 & )&"&&.& ' ￾￾ &%+"   &  

 '  .&%@￾  ) ()&'&)0& 

000%0%% ABCDEDFGHIGJKDLMMIENEOGKBJKPBJPQRCOBSENBGJTENEU

 $"%22V

  ' ) (! &



& !)(<$"% %

% % ,)(&(1%

,+/2



:2

:2

7 <(

8 %  &WX ) % %)&&& &&WX ) % ,%%

-Y:%X %:2: 

%3 Z:W(

22

("4

￾ 

     

 !"#!"$

%&#'()# *+

,)-! ./#012#!"$ +*

3,%4567

8!"& 09)"* ! 7

:;;<￾=>? @ A BB 

>?A C D ? E

= C D ? F

G<B BCH DHG  DH I

J<=BKKB 

DADLM NHB DBBA?BN=NA? 

OP H>B F

3,%456Q

R("#$(!04*2*!1 7S

=PD￾ GONB I

=G BD 

= D 

JB DB 

T;H 

DADL B DH=BBA?BN= 

DADLMDAH=@BN= 

NA ￾ B DH F

O F

3,%456U

6#V#!9#W $"$W(!0"X#8!) 2#Y"("#2#!" UZ

C;A 

DAD L==DB￾TB HC;A BD

JB   E

>BB F

:H [HC;A D>BBBA?B￾N  BB F

DAD LMB H TO

 BDN NNB

￾ 

     

 !"#$%#$&

''()*+ ,-++'../0  1

,*, 2 /' './0  1

3'++ 45

6 41

789:;<=>

7?@ A?BCADEFAEDG?HIJ?B?HFGCKGGA LM

. .-N OP+ QQ

,*,520 '.  0.P.+++ 

. .-N OP+ 4

,*,52-*'.  0.P.R + 

. .-N S + , ,T 

,*,52 -*'.  0.P.UV* 

6- ￾*P.WP. 5

789:;<=M

7?@ A?B<X@GHI AEDGYZ[G@DGF ?A \HZ]HA?H^ _BGYZ?HI9`\DA a?A \H bM

- N U6N,*+ 1

N  4

  0. /0 /c Q

-N0 *+ Q

,*,12- N U6N,*0.,*+0*N 

,*,12N 0.,*+0*N 

/ '+ 1

d  1

,*,12 / '+ ,d 0.,*+ 4

/0  ,  0.U￾￾+ 

,*,125/' '- N U6N,*+N 

/ '+ ,d  

6 

789:;<=e

f\H^g;GD`[G_A hhL

. /+R'

c Q

i+'￾ ( + Q

,'-N+  

,*,420'iN ,- * '. /+* 

 'R + 

,*,42 '.-R *  

,*,42 /' 'R'

./ 0  ,  0. 5Q



￾ 

     

 !"#!"$ %&&

'()*+,-.

/01023&2456789:71 ;<=

>?>@AB ? CB DE >FE



GD H

ICJEE> K

E> D  DD KL

MNMODB ? >D KL

'()*+,-P

-73923&1&24'0Q6R19S ;T.

EB DEUJF  K@

ICB V  K

>?>AB ? CICB V  K

>?>A?>CEB DEUJF  @

WCNE?CEG X >  @

>?>A GVCG X > D @

YEX > D 

M 

'()*+,-Z

R[77'0Q6R19S\+7[]&201^01_7\02:`&Q39_25-057Q02:87569:Q ;P<

UB DEUJ ￾DVW H

>?>AGVCUB DEUJ 

 X ?>EU D> 

>?>AB ? C >GC C F 

aJE

 X ? L

D?b D >E>D 

>?>A B ? C >GVCECE>

W CBD￾B V  

>?>ALD?CJE?Vb D

EBV X ? K

￾EBV X ?  @

M @

'()*+,-;c

d_5e_5-7e9[5&24 f;<

Y?V?F?  H

>?>AV C￾EY?V?F? FE K

J >D K

>?>ABCENM V>E @

>?>A B CEY?V?F? FE 

BE D 

>?>ALB C BE D L



￾ 

     

 !"#$%#$&

'()*+,-..

)/01230 1456 478 6/39:36 ;)<<9 ;30 146=8:)> ?@@

ABC

BDE EF EG EHBBI 

JKALGM  N

AOMG  MPD  N

EQDRGGM DJGM  

SDM DEOQD D EQDEATGM  

DGDUVE  SMEO W

DGDUJMFX FYM DO  MO WW

QPM￾JM

OE M WZ

OKA J  DEQ[ WZ

DGDU P EQG L￾M W

DGDUWQ E R \  N

DGDUNG RAE NZ

QGEKAO ]

QGM ]

)^1/00_`'ab-cd ?e@

)^1/00_`)/0_1f ?ee

g4h`i

￾ 

     

 !"#$!

%&' ()  *+,-(+&+(. *(

+(*( &/&,0&1￾'.& 2&.

1,3-(.&.'.* *.4& &.. (5&

2 &*'+ )  *+'...' * *.

 )  *+  .



(*. *

￾)4

. 

5642 ￾1+2 ￾4 '.4&&4*.789:9;8:<=>?@<89A

&(+&￾￾+'('4 (.1).'. *

1.( 4'+)  *5& 1.&.'.& 2+2( 

(*. *+￾&4&*.&(*4'(( ￾(.* .&4

1  1&￾ 12**5B   .



(*. *

+ *  ...(*.(5

&0. 2 .. ￾ 11 &. (&. '4&)  *+'.5

C1 ..21)  *12*D 1.￾&4

1 &1ED5&. &''.￾) 5F*( 1.&4 EDD 1 *&2&D15G&. ' .  11 &(2 &*(5H && (.ED&￾￾'.

)  *+*4& +( +..(& .IJKK5&(+&

￾&.'. &+&￾ 2&￾ 2(1& *

)+((&4&*2*( 1.5

& .4.. .'.& ￾(..1)1.5H && 

2+ 1..) 1.&.'.&.1)  ..(& .

)D**2 2.5&1 4& ￾&.'..&￾

(&*2+&* .￾&1 **. +￾(

*2 .. *￾** +.&4+&41&15

G&*.(..&1  *.&4...&.(￾ 12*

 .(.1￾(. **(&.. 14'+*5

&.1￾)  *+'.& .** * .1)14&) ￾￾.(1D 1.￾1 .4

   * .



(*. *  *12*. 1+ *

D 1*5&  ￾4'.& & 24&.￾ .&

1..(& .*.'. .1. *.((*) (F)*

& ￾4& 2 **..*1 2 ( &. 5

F..& 1 2 ( *+￾+.(1*+&

&A@9@L:<M9:9;8:<N>?@<89A' +5C 1 1 ...

1.)  . 111 2 ￾&.1. *

& ..(& & * 2 (&

￾ 

     

 !"#$%"

&'(  )&*('' &+ ,+'

'( ) '+)' )*()-)+ &&+

 ')& 

(.'& /

 0)&  ' 1 &/20''(3(3+'415'&+

)& ￾+'  )& '()+/6(')'+'')& 

&'/7￾3'(3 )'(3 ()& '()+ 3 ( 

' + )3(( '' ) ''5' /8+((&+)& 

￾+'41)+)￾￾'( '''-)& ))&)*

(￾ '&)￾()/(3*('()+3( -

 ++ ()& (  '(-￾)￾￾''

￾ .  ' ' )&( &' )) 03() *3(- + 

 + '/

('0 &' ))'' ￾(''(￾ '&-)* &

('-* ) && ()* & 3((& * ￾

)* .5'- +/(')+)*+)( ) *(- +

&'' ) (&3((& )￾++&'/*(

3  '&



'&'+' &-))( --￾(+))

1 &)/9'' ())& ''3)&)&/

)& )& ''+' ￾ (*+''& 

- + )*(+))'￾':( - ' ;(   )))

 ￾&1'(&1'*'0-￾ )'/2 -3

.  )41('3,+'. ('3,+'41 )' ' ')(+3 * /((1'￾ ))'''(

. &' )'(3' * )& (41'0'  ( *￾' ) ￾('3(  )03(/8(' '

(' 1 ()￾ (( &( &-)' )) ￾ 

(41￾+' )(<+'(  +')(( &/('3 (1

'￾+￾ 0*+)03)*( 3+)() 41+''

+(''(￾(**41+' /

:(&( ('0' - + '+￾&&3. ' ')

&￾'' '* *)  '' )1&)1+-'* 3( 

(,+' ￾￾')* *(*/: '+ '-&- 0'.)('&''()' ( )'+( - ) '/

:￾+ ￾+') '& )('0(0'￾

+(0+ ( -￾+) ￾+,+'3 )'+''. 

 )

&'& '￾￾-3(0' )*'￾& 5'3'

333/'+&/&' 

 0

￾ 

     

 !"#$%&'()&"*+

,￾ - . //011/2- 3￾0/ - 240  5/06/78 

32-91-02:￾0-￾￾;￾.- 3.022

 7<5- -//-29=  213/0;;/3/-02

/ - -. /1-7-. /// 2  0-/060

9.21-.0202-5 0￾-/0;;5-/2 7-

-￾  93/-02.￾ /.-- 5>02

-/.97-=////.-. /  25 .-..-27

- 1￾2-￾5.-.--3- 5 ;; -2 /06/￾/

-/2 7-/2/1 2￾ -.-5/ 2 -/-/9 97

3 5205/ //0/0/ 0/21 5 . 2

= 7/￾2 9.21/?0/  5.2-9

2  2￾￾2 /- 25// 2 = /7@

-01-///50- ;; 27/ ￾; 5 0  //

; ; /5-; /- /- 502-/9-01--

/02￾- 1-21/-25;￾-000￾-

0// 2- -01- 0/2-40//7A 3.029

- 9 ￾-/ ￾￾ -B ?/.-.99//; 

A 1A 2

￾ 

     

￾ 

  ￾   

!"#$%&' ()*+,-./*0,)

12312456748945:1;<1=68:;>￾??@A?￾BCC￾D?ED?

BDCBDF?FCGHF?GBDCBBF FF?@?I

??J￾F￾BCKLBJ￾?FH D?DF?FGDF 

@￾??D￾B?5:<6748961M<1;6N>21O5P2456Q=6R5S48S9845:1;QFB?DT￾?

BF￾￾DC￾ ￾?F B ￾?KU@￾D￾￾DC?

?DT￾B￾@AD?? D?HA?F￾D?C

￾￾@F￾￾DC@￾@?VWXJ￾@C?FF?

VUYZ[XFGHF I?D??￾??KLB￾BC

?FH D??￾@C @C CCDCD\FDF?F

B￾B￾GD￾GB@C HKU ￾??B@C ?]^￾

HB￾BED?IHFCGD G@C

?@￾J￾GD￾?F￾BED?

F?GBJ￾￾￾@?FF ￾??K

TD @CCBB￾?D￾@￾??HHI?@￾IF^ B

A@￾??K

_`%&`(%a_b$!% _&#_&"$%`"cd"$(_e#&_ %ff

B￾@AD??@￾???G?ED￾ @^HB  AC

@?B￾?￾BCBKICA?@@￾BB??C

HBBJ ADF￾C￾I?￾￾D?F￾ @??CF

BFGCCAAHGB?@￾??K

#+,gh/*0)i jklbm,n

YCDK@AF?C@B￾AAH GBF?￾DF￾?BoH AD

@￾??KY?H?BDF??BBHHIF?￾DF￾?BoH@@￾B

F C￾@ADKB BF?^??D￾B?AAD

FFTD?F@?ADDB ?@@DFF???=:QS19;5

6p36S56=M95926S4QPq1OQK

?￾DC^@￾F￾?BoH?? BFD?F ?GJ￾K

F@￾C?￾D???F@T￾ADD?F?￾D