Draw Insert Home Review Formule View Data ve me Page Layout Arial - ' wan Test Custom Det Format #0- Merge & Center a A- Paris 8 $ % Condon form can Formatting Styles xf4 K B A L F M G D 1 E 1 Perpety Growth Method 2 WACC 3 Terminal Growth Rate H EBITOA Multiple Method WACC EBITDA Multple 12.0 4.0% 12.0% 12.00 2 2 1 1 7.520.7 5 23.1440 11 8628 14,822.1 18.520.9 Years into the future FCF Terminal Value using EBITDA multiple Cash flow total Enterprise Value IPV of all cash flow) value given up to investors 5 Years into the future 8 FCF 7 Terminal Value 8 Cash flow total 9 Enerprise Value of all cash flow 10 value given to investors 11 12 13 14 15 16 17 18 19