Please help, will give thumbs up

only need the two different valuations

- Use discounted cash flow (DCF) valuation with forecasts of the cash flows for a share price analysis. ' Use the income statement of management forecasts (Exhibit 9). - Extend the forecast to 2025, assume a growth in margins as the revenues increase at a faster rate than costs. Assume most costs are fixed EXHIBIT 9: PRO FORMA GROWTH ESTMATES BASED ON MANAGEMENT FORECASTS (IN USS '000) - Use discounted cash flow (DCF) valuation with forecasts of the cash flows for a share price analysis. ' Use the income statement of management forecasts (Exhibit 9). - Extend the forecast to 2025, assume a growth in margins as the revenues increase at a faster rate than costs. Assume most costs are fixed EXHIBIT 9: PRO FORMA GROWTH ESTMATES BASED ON MANAGEMENT FORECASTS (IN USS '000)