Hi,

Need your help on how to do stock forecast based on below attachment.

Thanks and Regards

Ahmad

Animations Slide Show Review View Sign in 2 Share P Find "he Replace . !- Aa - A Shapes Arrange Quick Styles . D Select - Paragraph Drawing Editing aluation of Syminex Common Stock HISTORICAL FORECAST TERMINAL FIGURES HORIZON YEAR 2018 2019 2020 2021 2022 2023 2024 2025 8.50 8.6957% 8.90% 9.10% 8,00% 7:00% 6.00% 3.50% 9.05% 9:1554% 9.20% 9,10% 9.40% 9.40% 9.40% 9.40% es/Avg NWC)... 22.7353 11.8271 11.8271 11.8271 11.8271 11.8271 11.8271 11.8271 Ined assets)... 1.8341 1.9878 1.9878 1.9878 1.9878 1.9878 1 9878 1 9878 2.3362 2.5186 2.5185 2.5186 2.5186 2.5186 25186 2.5185 12.5% $81,324 $88,396 $96,263 $105,023 $113,425 $121.365 $128,647 $133.149 7,360 8.093 8,856 9.872 10.562 11.408 12,093 12,516 3,577 7,474 8.139 8.880 9.590 10,262 10.877 11,258 44,340 44,469 48,427 52 834 57.060 61:054 64,718 66,983 47,917 51.943 56,566 61,743 66:651 71.316 75,595 78.241 27.406 31.319 34,106 37.210 40.18 43:000 19.580 47,175 20,511 20.624 22,460 24,503 26.461 28.316 30.015 31.066 $ 8.856 $ 9.872 5 10.662 $ 11:408 $ 12.093 $ 12.516 $20,624 $ 22.460 $ 24.503 $ 26 464 $ 28,316 $ 30,015 12 5% 12:5% 125% 12:52 12.5% 125% $ 2.578 7,80 5 3.063 3.308 3.540 $ 3,752 $ 6,278 7.065 3 7 599 8.100 $ 8 553 8.764 0.8889 0.7901 0.7023 0.6243 0 5549 $ 5 58 $ 5 582 $ 5937 $ 5,057 $ 4.746 dual tocom $ 5 581 $ 11,163 $ 16.500 $ 21.557 $ 26,303 $ 54,039 $ 20.624 $100,966 1.737