Discounted CashFlow - Output

F $4,182,700,117.49 $ 222,198,720.0 $ 23,283,190.0 $ 3,983,784,587.5 A 10 NPV 11 Debt 12 Cash 13 FCF due to share holders 14 15 no. of shares 16 17 Fair Value per Share 18 Fair Value per Share @90% 25,110,000.0 $ $ 158.65 142.79 If the fair value derived has great disparity from the current price. Which of the following Input variable may have cause the error? A. Average Net Profit Margin B. Required Return C. Terminal Growth Rate D. All of the above