File Home Insert Page Layout Formulas Data Rview View Deve F16 53 Revenues 54 Cost of Revenues 80,000 56 EBITDA 57 Less 58 EBIT 59 Less Taxes 60 Plus 61 Less 62 Less 63 Free Cash Flow before fi 64 65 Net Cash Flow 67 Terminal Value 68 EBITDA Multiple Method using the intitial EBITDA Less Financing Expenses EXIT YEAR with no 70 71 Debt Outsta 72 Equity Value 73 74 E 75 76 PV Values (for $1) of two valuation methods Cash Flows 79 PV 1