Discounted Cash Flow Valuation 1. conduct a discounted cash flow valuation based on table 1 values 2. The analysis should explain each variable used in the analysis, why you accepted the given input, or how and why you changed a variable. 3. The analysis should also examine the relevant cash flows, compare the final valuation to the stocks current price and explain any differences. (Note: Remember to adjust the equity risk premium to between 5% and 6%; also, adjust the growth rate to an appropriate long-term growth rate.)