How Do I calculate the free cash flow

B Calculation of Free Cash Flow Particular Net revenue Operating Expense Depreciation Physician Salary Operating Profit Capital Expenditure Depreciation Change in Working Capit Free Cash Flow Growth Rate Calculation of Termination Value Total PVF @ 12% Present value Sensitivity analysis 1: Operating profit Capital Expenditure Depreciation 23 Change in Working Capital Free Cash Flow Growth Rate Sheet1 Sheet2 Sheet3 1 2 3 4 5 6 7 8 9 10 11 12 22499529872222 13 14 15 16 17 18 19 20 A 21 Ready D 153 E LL F G H J 2017 2018 2019 2020 2021 2022 2023 1602 1682 1766 1855 1910 1967 2007 920 959 998 1038 1031 1043 1064 14 20 28 37 42 43 43 500 525 551 579 596 614 626 168 178 189 201 241 267 274 62.8 60 68 57 65.1 28.9 23.3 14 20 28 37 42 43 43 43.8 57.9 37.7 -5.4 -3.6 -3.7 -3.8 75.4 111.3 186.4 221.5 284.8 297.5 80.1 6.23% 38.95% 67.48% 18.83% 28.58% 4.46% 6843.972 186.4 75.4 80.1 111.3 221.5 284.8 7141.472 0.8928571 0.797194 0.71178 0.635518 0.567427 0.506631 0.452349 67.321429 63.85523 79.22114 118.4606 125.685 144.2885 3230.439 3829.27136 Doubling operating profits 336 356 378 402 482 534 548 62.8 60 68 57 65.1 28.9 23.3 14 20 28 37 42 43 43 43.8 57.9 37.7 -5.4 -3.6 -3.7 -3.8 243.4 551.8 571.5 258.1 300.3 387.4 462.5 6.04% 16.35% 29.00% 19.39% 19.31% 3.57% K