2. Link the live case with the Historical Analysis section in the Financial Model worksheet and complete the Valuation section. In the consensus case, what is the EBITDA excluding stock-based compensation (SBC) in 2024?

A. 126,043

B. 112,115

C. 162,565

D. 143,079

3.In the bull case, what is the free cash flow to the firm (FCFF) if all cash CAPEX in 2027?

A. 98,662

B. 114,662

C. 125,384

D. 148,361

https://drive.google.com/open?id=1heFfq_XRunULPEmyVzKGaF4t032wekVO