What is Lady Ms enterprise value? Calculate the enterprise value using a discounted cash flow model where. (PRO TIP 1: Free Cash Flow = Net Income+ Depreciation and Amortization CAPEX Additions to Intangibles + Change in Working Capital; PRO TIP 2: the terminal value is calculated with an EBITDA perpetuity multiple). How much of an equity stake should they be giving up to the Chinese investors?

Exhibit 2c Unaudited Consolidated Statements of Retained Earnings and Stockholders' Equity Exhibit 2a Unaudited Consolidated Statements of Financial Condition