Part 2: Discount Cash Flow Models Valuation \begin{tabular}{|l|c|} \hline Growith Years & 10 \\ \hline Transitional Years & 8 \\ \hline Plowback (at Growth Years) & 47.975% \\ \hline ROE (at Growth Years) & 11.998% \\ \hline Growth till 2031 & \\ \hline plowback (After Growth Years) & 55.000% \\ \hline ROE (After Growth Years) & 6.642% \\ \hline Term_gwth & \\ \hline \hline \end{tabular} Part 2: Discount Cash Flow Models Valuation \begin{tabular}{|l|c|} \hline Growith Years & 10 \\ \hline Transitional Years & 8 \\ \hline Plowback (at Growth Years) & 47.975% \\ \hline ROE (at Growth Years) & 11.998% \\ \hline Growth till 2031 & \\ \hline plowback (After Growth Years) & 55.000% \\ \hline ROE (After Growth Years) & 6.642% \\ \hline Term_gwth & \\ \hline \hline \end{tabular}