Suppose you are an analyst working for a VC firm and get a project of value a start-up company. The company's cash flows are expected to fluctuate in the first several years but will stabilize after four years. The forecasted cash flows in year 1 through 4 are listed below and from year 5 the cash flow is expected to grow at a constant rate of 3% per year permanently.