Terminal Value Calculation ( $ in millions ) BOX 5 Perpetual Growth Method Terminal Year Free Cash Flow (2017E) $450.00 WACC Perpetual Growth 0.03 Terminal Value ALTERNATIVELY: BOX 6 Exit Multiple Method Terminal Year EBITDA (2017E) Exit Multiple 7.5 Terminal Value