Discounted cash flow model evaluation on excel

8:17 PM 24% OO Verizon LTE TEST DCF Model xlsx Done DCF Analysis NWC Calculation WACC Calculation Key P DISCOUNT 1 grown Cost of Goods Sold margin Operating Expenses 1 margin Depreciation & Amortization $0.00 margin $0.00 $0.00 Plus: Depreciation & Amortization Less: Capital Expenditures Less: Inc RDec) in Net Working Capital Sales growth) Sales sales Depreciation & Amortization sales) sales) Rate (Effective) Capital sales) Discount Period