What is the discounted cash flowDCFHow to calculateIf the discounted rate is 9.8%.

Grow/Decling 1% growth rat 2x growth rat (Amounts in millions, except per share data) EBITDA Current Assets Current Liabilities NWC Income Tax OCF Net Investment in Long term Assets Interest Expense FCF Fiscal Years Ended December 201910) 2020(0 2021(2) 202273 202344) 202452 2026/6) 9039 9478.72 11374.464 1148820864 11603.09072 11719.12163111836.31285 114,047 115,187 116,339 117,503 118,678 119,865 121,063 98,132 100,095 102,097 104,138 105, 221 108,346 110,513 15,915 15,093 14,243 13,364 12.457 11,519 10,551 -724.00 671.28 856.92 847.06 887,45 908.50 930.28 25,678.00 23.900,27 24,760.36 23,985.4) 23.172.18 22,329.51 21,456.65 3,894 4,283 4,712 5,18) 5,701 6,271 6,898 1020 1040.4 1061,208 1082.432 16 1021.60783841060.89176041050.2828424 20,764.00 18,576,47 18.987.41 17.720.00 16,399.36 14.997.29 13,507.91 10% growth