Please fill in the blanks

Papa Johns Inc. $-$ Discounted Cash Flow Analysis

$($ $ in Millions Except Per Share and Per Unit Data$)$

DCF Assumptions

Compan Papa John's Internation:

$\begin{array}{cc}\text{T}\text{i}\text{c}\text{k}\text{e}\text{r}\text{:}& \text{P}\text{Z}\text{Z}\text{A}\\ \text{C}\text{u}\text{r}\text{r}\text{e}\text{n}\text{t}& \text{\$}49\mathrm{.}08\end{array}$

$\begin{array}{cc}\text{D}\text{i}\text{s}\text{c}\text{o}\text{u}\text{n}\text{t}& 7\mathrm{.}64\%\\ \text{E}\text{f}\text{f}\text{e}\text{c}\text{t}\text{i}\text{v}\text{e}& 20\mathrm{.}13\%\\ \text{L}\text{a}\text{s}\text{t}\text{F}\text{i}\text{s}\text{c}& \frac{12}{31}\frac{?}{2023}\end{array}$

Current Equity Value:

$(-)$ Cash & Cash$-$Equi $$70\mathrm{.}61M$

$(-)$ Equity Investment $$20\mathrm{.}9M$

$(-)$ Other Non$-$Core A

$(-)$ Net Operating Los

$(+)$ Total Debt & Fina $$650M$

$(+)$ Preferred Stock:

$(+)$ Noncontrolling In $$10M$

$(+)$ Unfunded Pensio

Current Enterprise Va $$3\mathrm{.}18$

Terminal Value $-$ Perpetuity Growth Method:

Expected Long$-$Term GDP Growth: $2\%$

Baseline Terminal FCF Growth Rate

Baseline Terminal Value:

Implied Terminal EBITDA Multiple:

$(+)$ PV of Terminal Value:

$(+)$ Sum of PV of Free Cash Flows:

Implied Enterprise Value:

$\%$ of Implied TEV from Terminal Vatue:

$(+)$ Cash & Cash$-$Equivalents:

$(+)$ Equity Investments:

$(+)$ Other Non$-$Core Asset

$(+)$ Net Operating Losses:

$(-)$ Total Debt:

$(-)$ Preferred Stock:

$(-)$ Noncontrolling Interests:

$(-)$ Unfunded Pension Obli

Implied Equity Va

Diluted Shares Outstanding: