PUU . 40 000 174 Xfx Cell Styles D G M 2011 OK Historical Results 2012 2013 OK OK 2014 OK 2015 2016 OK Forecast Period 2017 2013 OK OK 2019 OK 2020 Revenue Growth 0% 1 Core 2 FINANCIAL STATEMENTS 3 Balance Sheet Check 4 109 DCF Model 155 156 Sensitivity Analysis 157 158 159 Share Price Senstivity 160 161 162 10.0% 163 164 Discount Rate 165 166 167 168 169 170 Revenue Growth +/-5% 171 Change $/Share 172 0.0% 173 174 175 176 Assumption -5% 177 Revenue Growth +-5% 178 COGS +/-5% 179 Discount Rate +-5% 180 EVIEBITDA +-5% COGS +-5% Change 0.0% $/Share Discount Rata +-5% Change $/Share 0.0% EVEBITDA +-5% Change 5/Share 0.0% + +5%A Rank ABS Output Driver Pos Neg Impact on Share Price By Change in Assumption 184 185 186 6 What is the share price when COGS increases by 5%? 26.87 29.29 30.47 22.71 Page 6 o PUU . 40 000 174 Xfx Cell Styles D G M 2011 OK Historical Results 2012 2013 OK OK 2014 OK 2015 2016 OK Forecast Period 2017 2013 OK OK 2019 OK 2020 Revenue Growth 0% 1 Core 2 FINANCIAL STATEMENTS 3 Balance Sheet Check 4 109 DCF Model 155 156 Sensitivity Analysis 157 158 159 Share Price Senstivity 160 161 162 10.0% 163 164 Discount Rate 165 166 167 168 169 170 Revenue Growth +/-5% 171 Change $/Share 172 0.0% 173 174 175 176 Assumption -5% 177 Revenue Growth +-5% 178 COGS +/-5% 179 Discount Rate +-5% 180 EVIEBITDA +-5% COGS +-5% Change 0.0% $/Share Discount Rata +-5% Change $/Share 0.0% EVEBITDA +-5% Change 5/Share 0.0% + +5%A Rank ABS Output Driver Pos Neg Impact on Share Price By Change in Assumption 184 185 186 6 What is the share price when COGS increases by 5%? 26.87 29.29 30.47 22.71 Page 6 o