corporate valuation modeling - a step by step guide
TRANSCRIPT
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
1/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
2/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
3/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
4/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
5/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
6/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
7/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
8/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
9/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
10/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
11/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
12/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
13/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
14/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
15/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
16/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
17/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
18/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
19/291
012 3456718 !"#$%& ( 4 0 . / A 0 B 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
20/291
012 3456718 !"# / 4> 81 D ?> D G K L L 0 D G A C ?E > > ? R S M > G P > ? ? B V W Q 0 D G A ? 4 0 D 0 0D A > ? EE W ] ? D G U ? G H 0 0 D A> B 00DE
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
21/291
012 3456718 !"#$%& ( )*+,-*. < ; ? EF+GF J = < : ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
22/291
012 3456718 !"# / L H Q R; = P 0 I 0 LLI P X Y ;? =;: C?F6 J 0 defgdh 6N L P L K @E ? H N L V N N K K N L 4N 0N 0 LL K K U 6N L L N 0N 6 K PP rstuvw N 0 L Hab0 N IL N
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
23/291
012 3456718 !"#$%& (
)*+,-./ 0 0 : 0 : B : ; : B5 G)HIJK X YZ : bZcd_e` : :>6 : : 9 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
24/291
012 3456718 !"#$ 6 :;0 0 >?: L?: 6 0 2 e?fAgD 0 h =6 j?: = d 9 pqrstu ~ ss|~ P h 5 6 h >?4 lm
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
25/291
012 3456718 !"#$%& (
)*+,-.(/ 6 : ; @ 0 E FGHIJK >
; 9 `a6
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
26/291
012 3456718 !"#$ ; = >?@AB N 0 < 0 < < = o JK0 ;
tuvwxy ] 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
27/291
012 3456718 !"#$%& ( * + , * + 0 , 0 * * - 0 ABC 0 0 + * E+ 8 NBO 0 2 *+ _`^a^b dBO 6 . gB6+ + : 0 7 , E 6+ 0 / * + mnopqr D 0 + +
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
28/291
012 3456718 !"#$ 4 ; ; ;
BCDEF 5 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
29/291
012 3456718 !"#$%& ( *++,-+ 0 > ; KLMNO OFNYS ? CD0 C oLMNO TXNYT ; = rLMNO 0 ] < 0 C wLMNO QSEHtt B l ; 2
6 J C 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
30/291
012 3456718 !"#$ 6 :;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
31/291
012 3456217 ( ; 0 ; > 9 : ? 0 0 A 4 0 0 : 0 0 # $H$ R < D @ U
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
32/291
012 3456217 !"#$
: ? ;= =< B ? 0 A ; ? E EA ? < == G: < = 0 : ? 8 < >: ?; < ? 0 A < A B MN 9 < U A B C 0 C :
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
33/291
012 3456217 !"# $% * 6, - - -- 8 - / / > , , , / ?, - - /, - 0 0 - = 0 0 0 0 . , , DEFD > - , 0 0 - YZP / 0 . , / 0 0 ,
EI\DN 4, - ,
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
34/291
012 3456217 !"#$
> : ::= ; B : > : =: 4 = L; @ 0 ;: < 0 0 A : 5 < 0 @ @ > 9 = @ E : 5 : < < = ; 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
35/291
012 3456217 !"# $% * ,-./ * 6 >? ; C D 6 @ ; 0 @ B 0 @ 8 G 0 : I 0 0 0@ ; ; 0 0 0 ; @
,-./ * S
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
36/291
012 3456217 !"# /
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
37/291
012 3456217 !"# $% * ,-. 0 E ?IJK;:< NO- 0 SO 6 E ?IJK D VWXY N-h D n 0 o- 0 p?IJK;:q 6 0 t- 0 p?IJK;:v 6 0 H 0 D 0 w- l D pyrrz{|} 6 0 D 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
38/291
012 3456217 !"#$ 9 0 4 GH6 D 0 N OPQRS `^?
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
39/291
012 3456217 !"# $% * , . 0 . : >?@@ 4 . / . -M ., - . , : GDDP 6, .6 0 U > 0 0 D 0 F@ I,,J K G 0 LGG@B ; MNOOP d^_WZ
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
42/291
012 3456217 !"#$ 6 @ < ? :;6 IC= > :;6< < >
6 @ 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
43/291
012 3456217 !"# $% * ,-./ * 6 4 : A 0 ; 8A < B : ;; ; ; : A E C : HIJKL < D: : 0 O 96EM > 0 F 9 : 96 AS 6 96 D:
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
44/291
012 3456217 !"#$ 6 96 > H=
@ > > = C A => C E > A J > 96 F C ^ = A C > 0 hccijf A >> Z E= ^ > A
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
45/291
012 3456217 !"# $% * ,-./ 6 ::;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
46/291
012 3456217 !"#$ 6 : BCCD ; H ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
47/291
012 3456217 !"# $% * +,-./ 4 0 0 96=> ? ;; @AABC : OPQQ 9 L ; WXY I _EF@@ J 0 0 9 0 ; U c 0 ; ? 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
48/291
012 3456217 !"#$ 6: ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
49/291
012 3456217 !"# $% *
,-./ 6 : ; < : ; ? 6 0 BCDEF ;> > 0 211 ?9 ; ; 8 WC[M\ LKHdd = ; >>8 nC^_`D ; Y : r p
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
50/291
012 3456217 !"#$ :; ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
51/291
012 3456217 !"# $% * ,-./
< = @9ABC EFGHIJ T < >: 0 6\WC Z = B 0 0: 4 0 >: 0 U EFGHfg 6 > 0 : XC\\Y\[
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
52/291
012 3456217
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
53/291
012 3456712 $ 0 > = ? =; 0 ; < : ; : ; = > H 0 > < 00 ; : ; C 0 0 > $#T#U 4 ; WOXOK > 00 > < : %
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
54/291
012 3456712 !"# / :;; ? C
E E E E FGHIJ OP W 0 S Q T 0 S XQ R Q 0 SS X
_ U P R d X 0 P [ V X [[ 0 XQ Q 00 0 0 U S Q g P R P R P R X X RX a S Kijklm 6Q [ X [ X Q W R Q W X V Q 6Q W \e S U Q
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
55/291
012 3456712 !" # / : : DEFG LGWG 6 0 \][: B a][ b : @ defghfij
SKVJ 6 : @ ; 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
56/291
012 3456712 !"# / 6 0 0;
? : D = STU 0 VWXY 6 9cd < = 6 iTR d : A D h jk rTd dB s d s d s d 1 t d t d 7 t 6 Eu vz {TU 0 VWXY
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
57/291
012 3456712 !" # / 6 0 : 9CC 9=>?9@ G 6 A; NOP 0 ; C : M ; 9=>?9@ R A
0 TUV D 0 D BE K hijklmn 4 C A ; hsTklm t : C 3 7
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
58/291
012 3456712 !" ./ 4 > = 0 : ; BC6 @ > IQHEUV 6 < ? > Z[\]^_\` 6 ? > : j0 ; 0 mC9 V9WX @ > j ;
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
59/291
012 3456712 !" # / : ; < E< :9BC 0 LMNOP 6@ EJ JZ[ ?@ 0@ L^_`Na TSe4 0 < Lij`kjlm }J @ J< @ E; 0 Lij`kjlm g 0 G @ > ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
60/291
012 3456712 !"# / 6 ; < = 0 KKL6 E 0 < HJ0 F ; FF ; U< > V < ; < = Q[\YNO E ; RT ; < F = > ; 0 b a; = > ? ? < =
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
61/291
012 3456712 !" # /
9 : :; 6C ? 9 0 ? J D? D LMN I C : ?Q : :C < ? = :: A :< RST4 D UVW X :< ? 0 B C : \]^_`abc
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
62/291
012 3456712 !"#
/ 6 : ? :: 4 < < P ? ; 6 E 7S@ 7 ? WXY4 C< 0 E [\]^_`ab 6 : D?> @
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
63/291
012 3456712 !" # / 6; < >< ? @ F 6; A 8 E= 0 ; A @ C< ? ?L
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
64/291
012 3456712 !"#
/ : 0 > < < 0 F < F ; < E ? 6? ; ; < ; @K < < CC /MNOP 4? :; : ;> 0 J0
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
65/291
012 3456712 !" # / 9 = @ABC 6 J =0 0 0 = 0 4 0 0 0 > 0 0 0 0 0 0 4 0 > 4 ST6 E
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
66/291
012 3456712 !"#
/ 0 > @A9 : 0 6= : = B E
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
67/291
012 3456712 !" # / 0 =>?@A LMNO \LMX _ 0 : 0 4 ` < 0 2 2 j a ; 0 ;
\QNUMS 6 0 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
68/291
012 3456712 !"# // /0 0
:;? H=>=M PQ6 S 0 52 VW 5 _Z^ 5a bc^\ 5e f]gY 5 h\iX j 0 9 / lQ4 0 / R 5 qY 5 7 VZ 5 2 VZ 5 `]^ 5 a Vs 5 e }c 5 ] 3 / / / / 6 U 9
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
69/291
012 3456712 !" # / 0 : B CD6
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
70/291
012 3456712 !"# / 6 : : ; : CD4 : :0
: IJ B6 K L MD5 = ??= :: 0 : 521 OP 52 [Y ]D^ : b5 : H L GE / 6 E: : E:
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
71/291
012 3456712 !" # / 6; < DEF < G ; > ; = PQRSQ 9 > K >; fE4 0 ? >; noXpNq F 0 B @@ wtE4 0 0 m nNqyyj e H ; A >0 e > G; B@ ; eg ; 9 A 9> ; = 0 B A nNqyyj
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
72/291
012 3456712 !"# / ; 0 0 @ ABCD NOFC R ; 0 : Y`f\_ 0 ; ; h ; 0 ; / 6 0 ; 0 0 0 00 QMKF qri |r} : : : ;
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
73/291
012 3456712 !" # /
6; 0 ; = C A = < ; > ? 7 HIJ S7 HIJ U7 HIJ 6; < <
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
74/291
012 3456712 !"# / 6 : BC6 D ; G 5J KLM 5T KLM 5X KL \C4 G ? TA `C__ D? cC6 E : ? 0 FJ efcg FT efo p : oCF efcgfo p : ; E qC6 0 0D 0 D G D ; G efsgh^ij p : sC6 0
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
75/291
012 3456712 !" # / 6: ; < B == F :
: == : A IJ6: A ; 5 1CS TUVWU G ; X Z[J9< = A > K ; 5 C9= i X] : 0 TjVklcm G ; ZZJp : : K ; A TjVklcm G ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
76/291
012 3456712 !"# / 0 GE/HIE J ; /L 0 ; A GE/LIE J ; >5 6 9 /f 9 ; 0 0 0 > GAstuk 6 /S x 0 0 0 GE/sIE/ J ; y ;; : /T 4 ; 0
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
77/291
012 3456712 !" # / 6: ; : ?0 D 6 @ : ? UVWX ?: > @ IS7 3S I 2 3
I 7 3 X => U[WI \]^__`ab E B UmW4 ?: C 0 2 \znn{|R E B : I56 l W6: I 0 2 \znn zn E B lUWI = I I2 p X2 p 2 U
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
78/291
012 3456712 !"# / 6 0 B2 CD E2 CD 32 CD
6 ; ;F ? < ? ?; 0 ;H 0 KKLM : > [\]^_\]` a = = = ;= e @> fgh i 6 0 6 >@ E 0 0 = > ; 0 d ; : 0 = > ? c>
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
79/291
012 3456712 !" # / 6; 9 @ B 99? 6; DD M M A OPQRS 6; B ; 0 A 99? 0 99? G BB a ; B E BFa eAB g B 0 D ; h M G H E l Ym6; A nmo D B D F Vma@ @A 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
80/291
012 3456712 !"
./ 6 9 B C 0 H IJ K 6 :M D ? A 0 ?B :M N = A Q b2b7 Ic d : 0 0? ; M 9 6 >C A i
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
81/291
012 3456712 !" # / 6: A < DEFEG
RB0 7 ;> V > 0 : 6 => : 9 d V = A > 9>A > = B >> b B A 0 >>; >: U A U 9>U T 0: A = >: U> = A 9T 6: > : :
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
82/291
012 3456712 !"#
/ : ; : @
/ F < A :
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
83/291
012 3456712 !" # / 0 @ 9 0 C 0 : C 0 0 C C = 6 B
OPQRST 6 ?:0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
84/291
012 3456712 !"#
/ 9 0 ?@ 6> @ C 2B ? LBM P Q Q :@0 D < ? > < C> : 6> M O B NO0 : 0> > ; 0 0 A ]; > ? 0 ; ?
/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
85/291
012 3456712 !" # / ;? F>6 K>6 9 A : PQRST D J J VBL;W 3 J O ? :V J 0 : J0 4 0 defghijk O x6DV8W 0 J
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
86/291
012 3456712 !"# / 6 :; @ @ B ?@ B @
IJKLK X`\X^ = ? D A A ? ? H >? 0 f9 6 > e D? = l < :;6? 0 A G elm
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
87/291
012 3456712 !" # / : ; < ; B C N ?D F ? ? 0 ;= I?? @ <
6F BGH D < ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
88/291
012 3456712 !"# / 6 :; @0
EFGGH 6 :;; @ 0 :;;[J I \ I J B @0 :;;? : >? 0 ] 6 J I @@ `abbcde ] 9 @?0 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
89/291
012 3456718 $ ? : :0 : 0 > > > E: > A G = :0 : :@ @0 0 = ; 0 :0 @ S 0 @ : E: @: > E: 0 : A : Z
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
90/291
012 3456718 !"#$
@ ? A >0 < D A @ ? < D ? 0 ? 6 00 < I 0 > 0 0 : ?@ > > 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
91/291
012 3456718 !"# $% . / A C B : A: FGHII
? 0 E ? D 0 E ; 0 ? A JVWX f D g < 0 hijklmn oipqrstq 0 viwkrxy
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
92/291
012 3456718 !"#$ 5 0 0 > > > 0 0 0 A B C 0 F 6 HIF< J 0 KLLM 4 0 > Y efghRijk A @
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
93/291
012 3456718 !"# $% . 0 < 6 0 9 0 0 6 ; F ; HIJKIL ? 00 QRSTU ^R_`Ya = kRlZbZ 6 @ 0 00 0 u 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
94/291
012 3456718 !"#$ ABCD 6 0 = M N M @ M
M OEPQD 6 = < 0 > > ` > s 0 = uHBUH ab > L > >
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
95/291
012 3456718 !"# $% . 0 = ? : DEFGH Z< < 0 0 bDcdI pgNnP qrA |rA 0 }rC \ 0 7 x 7 x 7 x 6 ? 8 x 8 x 8 x
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
96/291
012 3456718 !"#$ 6 ?@4 A :: :> 0 5 LM 5T UV 5 UY
5 G]] 5 1 aR 5 aR 5 7 aR 5 8 aR 5 2 hJ 5 K X i@4 >E T kl ? km 1 i l 7 l 8 kl 2 k : : 6
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
97/291
012 3456718 !"# $% . 6 0: ;;: D 0 5 GH 571 ST 57 SM 577 ^[W 578 PJ
572 aO 57b aO 57 ^e 57f aO 57 aO 57 aO ij ;E ? ; = E 5b1 5 5b 5 5b7 5 5b8 5 5b2 5 5bb 5 5b 5
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
98/291
012 3456718 !"#$ 0 ; :0
5CD 5 5C 5 5C 5 5 1 5 JL4 ;= ;0 ;0 ;= ; ? 0 = ; KL3:; :; M < T EUVWW O M fjL5 0S 0 l 0 ? 0 ; TD Em s t_[\o] T Em s t_[\o] T Em s t_[\o] O M 0 M =
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
99/291
012 3456718 !"# $% . >?@AB M NEBG 6 S V T >?@AB 4 0 < 0 >K M ?@ABC 4 0 < >K ] M ?@ABC a U Q V 0 U >?ZH[H V 0 0 U 0 U R c >?@AB M NEBG a U 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
100/291
012 3456718 !"#$ 6 :: : DEFG K B
? > O ]^_`ab[\ ; M B f 0 0 : 57L UV 7L rF J7L tuv } ~SnQ K B D F4 H :: :@ ? t D K B C H ? :: 0 B B B
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
101/291
012 3456718 !"# $% .
6 BC : : :H @ 7 JKKLM 4 D D A 6 D : : : @ D @ : @ ; [\L]O^ 0 A : 0 A
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
102/291
012 3456718 !"# 0 9 : 6 // 0 0 90 9 0 / HIJJKL 0 = 7 0 / / / / ] / / UX^U^Y / 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
103/291
012 3456718 !"# $% . 0 @ABC < N O 0 HQGR 0 Z > ?< P 0 < < < O 0 < d@efH shTpH tuv 0 57 wx 581 58 587 | 588
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
104/291
012 3456718 !"#$ 0 81 ?@ 8 A 87 B B C 0 DEFGH L M C N ;81 DP Q RSTUV ;87 D[\ Q RSTU L 0 ;8 > b > c L @ = Z 4 0 DIBBpI L
qrstuvwx 6 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
105/291
012 3456718 !"# $% . 6 B AD 0 D FGHII 6 ? E ? @ A 6 : Z : ; 0 A E : A E SA E SA : Y : E : A0 SA @ :: 0 ; D a; :: :
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
106/291
012 3456718 !"#$ 0 : 0 0 C: 71 D C 6 4 0 F 5 < C 0 A 0 = =
KLMN A ? 0 B B
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
107/291
012 3456718 !"# $% . C >@ FGH OPQRS VGW 521 [R 52 b] 527 g`S 528 b]S lG4 JI I 0 21 q 2 Fq 27 Vq rGs I X o8n 38 o8 38 uGv JI U wx_\y]f W p G4 JI X L wj [ ~ W p G6I b]ScddR w~l }~ W p 5 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
108/291
012 3456718 !"#$ 6 :; D D; FGGH ; E R< 0 < = C ; 81_ < ] Q 1_ E cd :; < c d?2d?
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
109/291
012 3456718 ; > @ 0 ? == < ? E;0 VOKHO = ? Y T = EH\[R > 0 == = 0 0 ? ! " = ; ?; 0> = E = B E ; B B A? E h
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
110/291
012 3456718 !"# / : @< 0 G @@ A D >0 A < 0 0> JKLM B C < 0 @ NQV]Q = < A 0 : ; A J B> L > Q[[XVX ; C : < : < ; 00 A G= M 0 C f < A @ < @ @ ;: < ; A
h ij 6A @ A A @
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
111/291
012 3456718 !" #$% :; A B C F H D FF H MNM 6G F 0 0 E 0 0G 6G F F 0 F J I C d E JJ 0 F G ID D A 0G0 FF F _ X H IF 0G F FG I e C G 0 QUPQ CC E 00I L E k 0 E G BE
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
112/291
012 3456718 !"# / 0 = : ; > = @ = F< 0 H 0 0@ > >
/ 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
113/291
012 3456718 !" #$% :;< LMN O P X [M\ 0 O 7 `aU 8 `aU k _ nM6P ^ P O OP 5 2 RS 5 w R 5 RS 5 RS 571 RS k y hU y rtc \ y RS } y ~f q y S xM4 O p P OO 0 w [ Lj 71 j \ w L[ \ L[ \ L[ \71 j } w x } } }71 j q w [ q
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
114/291
012 3456718 !"# / 6 : ? @ ?71 A
6 : ; EFG H 5W> I < 52 XYZ 5a XYZ 5c XYZ 5 XY eF4 0 f2 XghiPjk 6 ; 0 < = : = `F4 0 5 X}~ iP I B
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
115/291
012 3456718 !" #$% :;? 6A BCC C I 0 KLMN 4 IBG H H B C 0 A 0B G GG GG ` G H G H C C G
Kij=kl tu6A H B G A 0 5 8 5 5 2 5 u6A G 0 6 ` c G
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
116/291
012 3456718 !"#$ 6 :; = >> @
0 ; E FG 2 RH V W Z [\A :; C < ;= ;< a\6 6 0b B ; : < B 0 = < 0 d8e 0 0 ; ;? ^ lmWnR 6 g ; 0 ; 0 == 0 < y B y ] 6
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
117/291
012 3456718 !" #$% : ; EFGHIJ aEIJKH 6; c B; ; C d 0 ; > >= ; ; ; => > 0 : = EFGHIJ HLM]b LM]^R 6; D d d ; >> ; => 0 D y d= > D C : = 0 N~6; ; 0 0 D ; 00 D = >0; C= x > 0 : B 577 E 578 E 57 E 572 E
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
118/291
012 3456718 !"#$ : : ; 0 CD6= E :< < : ?= 0= ? I> : ; 0
; ? LMNOP OSTdiV l 0 < n ? o ; ; < 0> E > eD4 0 0 LMNOP OSTdiV STdeYZ Z[[\]^_` 6= < E> 0 : ; 0 H 0= ; = DH E > LPQRO
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
119/291
012 3456718 !" #$% :; ? 6A B C 0 0G I C D 0 :PQRP 6A 0 D A D 0D 0 D 0 BB J L Y C E LA 0 L 0 C 6A Rcd=Q 3GD D 0 K C 0 D ^fghfZ^ B ED 0 0 C A K W J 0 A D J D
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
120/291
012 3456718 !"#$ ? @ B ; CDEF RCDK XY4 2 [\] 3 j dgi p j dg] q j [\]^ j s`t x [\] [\] [\] 71 [\] yY4 = > 3 x ~]k 3 ~] 3 ~] 371 ~]k p x X p p z p71 q x Xy q Xy q Xy x z y y 71
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
121/291
012 3456718 !" #$% :;?@ 6A BB JKL B YKZ GE
OP 5[ OPQ 52 \]XX 5e \]XX 5g \]XX 5 \]X 5 1 ka 5 7 ]_ 5 8 \]X 5 [ \]X 5 2 \]X 5 e \]X 5 ka nKN E 7 \pW 8 \pW N D uK6A D HD wnx\Oy N D M A
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
122/291
012 3456718 !"#$ 6 0 @ CD6 G 1
HIJKLM R ? S PD6 : ? 0 :F < F HWXLI L]^^_`a m 0 < V < ; oD6 0 G HIJKLM R ? S = rstu 4 0 U
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
123/291
012 3456718 !" #$% :;?@ 6B G0 0 G H B H 0 I G G 0 I S B OR H L 00M M C 00M M 6B H L B ^_`>ab `>i=>h noT H{|y oP 0 M B oP 0 wsr I oP 0 zxwz
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
124/291
012 3456718 !"#
/ 0 0 ; ? ; GHI 0 ; 5 L M 5 VX 5 `T 57 M 577 VX 578 `TW eHC L fG gh 7 iG 77 G hHj k 0= = C L n] C n]
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
125/291
012 3456718 !" #$% :;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
126/291
012 3456718 !"# / > / 0 BCDEF /A2 0> 0> L > > > ? J HJ5 0> ?> 0
OPQR X /
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
127/291
012 3456718 !" #$% :;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
128/291
012 3456718 !"#
/ 0 0 > ? < GHIJKL Q=0 > ; < GHIJKS U > ? = GHIJKW 6? @ ? @ B @ GHIJKW 4? ? = GHIJKW
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
129/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
130/291
012 3456718 !"# / / 6 0 0 0 6 0 / ?@ABC V @W @W\GC ``ab`cde 0 / 0 0 6 5 5 6 / 0 0 `b d / 0 = 7 @GCM V @GCM
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
131/291
012 3456718 ( D @ G
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
132/291
012 3456718 !"#$ ;
A B> ; F D D 0 = < ; 0 < 0 C 4 0 ; ; >D = ; 0 = > H A > 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
133/291
012 3456718 !"#$%& + -./ @ @ F @=E K LMMN 0= B B 0 < EE= @ EE= V E=0B
K YOTNZ B D B @= K ]O^OPQ = E I EE K `OTRU E@ E E B A = H D B > W= @ B 0 E JC @ D 6 0 > I D E A dV5Xe 5 I5 j E kl= E>
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
134/291
012 3456718 ! "#$%
0 A B@0 @ D < ; ? ? 0 = : 0 =B J KLMNO ; E ; : A : J QRSNL 0 ; 0 @ = F A G W@ > : :0; =@ ? >; A ; : :E 0@
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
135/291
012 3456718 !"#$%& + -./ 0 : ; ? A BCDEF = @: 6 = = @ ^ `ab cd kjck c no4 = Y < 0 vot ;= pqr 58 wxy 5 pqr
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
136/291
012 3456718 !"#$ : ; < = > ? B C F G 3 JG; K J H M J OPQ R V R V [: R 0 5` a 52 b 5c O ` bPO 2 bPd c bPd :` Oh :2 ig :c hf =` d =2 af =c bf B` abjO B2 abjO Bc abjO F` abjO F2 abjO Fc abjO M` a M2 a Mc a K Z 0 YW V \ Y W
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
137/291
012 3456718 !"#$%& + ./ 0 < < < 90 4 Zg jIk 71 W 77 Zg
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
138/291
012 3456718 ! "#$% 78 7 :;< > ? HG4 0 3O 32 S 0 K T W 3O X 32 X Y Z Y \ 3P X Y UO X U2 X UP X ^G4 I K0 a I L K? _ 588 d 58 [ef 58O h 582 ]ij 58P [ij > ? kGT 0 S 0 ? S 52 5 52O 5 522 5 52P 5 52 5 qGr S 0?K0 6? KK? Q
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
139/291
012 3456718 !"#$%& + ./ 6 < @ :> BC4 0
HIJKKL ` F [bC4 0 d ; A lSW 2 lSW a lSW [[C4 d H 7 Hr ` F [\C6 FF D > 0 F ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
140/291
012 3456718 ! "#$% 0 0 ; 0 5 C D 57C DE 58C DE 5 2 DE 572 DE 582 DE 5 = 57 5 71 581 57 58 HJ\] 0 a 0 ; 6 0 0 5 ; 0 < ^ 0 ; fghhijkl DEF sEFGD 5 ]87 ; 6 0 x z
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
141/291
012 3456718 !"#$%& + 6./ 0 0 . 7 0 0 CDEF > 0 I < 2 3
RSTUVW 6 ::;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
142/291
012 3456718 ! "#$% 4 ; B 0 J 0 0 =H 8 L ; 0< 6 U F ; U F < 0 N 0
^_`abcde 5 ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
143/291
012 3456718 !"#$%& + . / 58 / 0. . . F 9GH . 0 . . @ JKLM 0 0 0./ 6. D / 5 PQ 5 W 5 W 5Y1 W 5Y7 [Q 5Y8 W 5Y W 5YY W \]^ \]^ hijckgh 5 0 D JpLM @ . Wq rsJ 6. D /z {/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
144/291
012 3456718 ! "#$% = ABC ? ? 0: FGHIJA JNOPA QNVQR ] ; 0 b : @ = c : @ = 0 0 = ? ? :=
hijklm 6 ? @ :=
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
145/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
146/291
012 3456718 ! "#$%
6: ; 0 0 ;; < > < B 6: = > >C G JKL ; H M< >0: 0 >; H > I = B = VWXYZ Z]bcd[ VWXY L7 fghijklm jXpdPx ~ oXpdjX
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
147/291
012 3456718 !"#$%& + 6- . // . 0 . .. : - . ?@A I 6- 0 0 .- 0 .-J CNOO 6- / - L . / - . = 0 - .- M0 .. . . / / 0 hi^h]jj[^ 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
148/291
012 3456718 ! "#$% 6: F 6 A = F G ; = I A; ; I I E I 7 I 7E 6: ? I Q > J KL1BR > A = K7L=A : O ; B6 I C;;A : F ;A;F > : 0: ; A = : 0 ; > A V 2P 7> A = V 88NW 0 S GA
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
149/291
012 3456718 !"#$%& +
./ 0 4 0 < ; ; ; I < ? ? 0 < DEFGD < GDFEPE [ ^ 0 > C == ? b 0 c W ; : d : 0 ?
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
152/291
012 3456718 ! "#$% 0 0 0 ; 0 @ 0 @ DEFG YZ6 A @ > 5 57 5 57 577 58 578 58 jZ4 k lm\nop\ vj{xp\]h k ? k ? Z4 @
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
153/291
012 3456718 !"#$%& + ./ >DEA 6I J K PQ L 0 I O K M XY4 L ./ >DEA Q 0 J LT I J L EY_KN ]ML L .>?@A> V T K 0 LL J I T J L eY4 LI 8P R7 .> R8 .> V T @Y6I 0 J KK KM JL N J N
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
154/291
012 3456718 ! "#$% 6:; ; ? < F @ B @ 5 LM < B K \]E >> B @D 2D 0 B B 6: F < @; < = A B B B J : 0 : b @ 7 PQ g`QhV 8 g` hV E b 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
155/291
012 3456718 !"#$%& + -./ 6 0
> 0 M YZ4 : ; : =O \]^_`Ta_ o]T_pfq bghUtE u pvwe gEjzjJA gAhiU@ u @AB 6 < ;: 0 6 : [ 8 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
156/291
012 3456718 ! "#$% 0 :; > ; 0 < 0 < < < 0 0 ? = F HIJ 0 F21 6 6 ; PQRST ^_`aX TmUVp s ; F@ < 0 yPQRST TmUVp 6 ; :; 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
157/291
012 3456718 !"#$%& + ./ 6 = 0 >> 6 ;
7 > > 8 4 0 0; 0; B > < F 6 0 0 0 Q2 RSTUV \YZ[]^ 6 G; 0 ;> B B ; > : Q
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
158/291
012 3456718 !"#$ 6 : =; > ? = ;;= @ BBC4 0 0 D7 FGHIJK c _d f? : h
: ;= : =; 6 ; m : BaCn D78 > F_aBp_ m : : 0 ; > A BsC6 ? @ FGHIt^ ]G^I_B aOPQR c _dB\
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
159/291
012 3456718 !"#$%& + ./ J H@ S 6T UV 0 U _ U UU\ _ c dW T gh \T 0T _ [ 0 j [ kOlf [
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
160/291
012 3456718 ! "#$% 6 :
< < B < < ; FG6 = ; 0 ; = : B = < L 7 0?; 0? ;;? < ; < : ;?0 HJB?
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
161/291
012 3456718 !"#$%& + ./ 0 ;0 >/? C/ 0 : E/F A 0 IJKLM W[LPV ^/6 G 57k 57 lm 581 lm 58 lm q/` 0 :
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
162/291
012 3456718 ! "#$% 0 ; ? ? ? I = ; : HL< >WXYZ I = 0 :87 J K 0 0 gLh 5 0 >?@AB I = 5 0
lmnopqrs 6
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
163/291
012 3456718 !"#$%& + ./ 6 =>>?@ B/CDB 6 FG Q K
FGRJ H U V 2 G : :H 0 K G R0 6 : 0 0 J HK pqrsrtuv
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
164/291
012 3456718 ! "#$% 6: ; < 6CDE F > J6 6CDE < ? ? LCQ0 4 0 B
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
165/291
012 3456718 !"#$%& + -./ GHHIJ < = C= 0 e > ? B D ? D > j 6? k ? S C < j 6? RS0 < -./ : ? 0 =
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
166/291
012 3456718 ! "#$% : 0 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
167/291
012 3456718 & : > : < > : 6 0 0: FJIDKK ; ; : W 0 0 0: 0 0 : :0 < :
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
168/291
012 3456718 !"#$ :; < @ ECF
G
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
169/291
012 3456718 !"#!$ + -.4 4 0 0 577 :;< 57N @ 57Q :;< 57R S; 572 @ 57 @ W78 X 78 @ Y.Z 0 /\ a 0 / / e.Z / / 6 i. 0 57 j> 577 @K klmnop 6 / t
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
170/291
012 3456718 !"#$ 578 57 57@ A 57 x yL {T| 0P I M bP QP 0 I 0 Q K z I K IK K LJ 0 O 6K L L K LP J P L K 6K K dP J P MM
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
171/291
012 3456718 !"#!$ + ./ 78
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
172/291
012 3456718 !"#$ = ; ; ; @AB < 5E FG 5E OP @ZB4 ; ; ; _`abccF mPYUn @jB _`abcFd ej@gejA 5 0
tuvwxyz{ 6 ; >
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
173/291
012 3456718 !"#!$ + ./ 4 0 0 0 0 B5 0 ; FGHIJK ; c < Y FGHIJK n : > .q T stu`W`] E
.| 5 0 sdz} E ~ < 0 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
174/291
012 3456718 !"#$ = = D 6 0 ; ? A 0@ V : A ; : 0 ? 4 ? Z ; 0 0 O 0 0 [ 6 ? : 00 \O0 0 6 ? ? 00
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
175/291
012 3456718 !"#!$ + - ./ / 0 0/ =>? 0 ;/ ?/ /0 EFGH
/ R STUVU 0/ / : ; 0 @ ; b - ; de 00 6 A 0 A R gXhXij - 0 5 < ; r 0 b - - < ^ /
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
176/291
012 3456718 !"#$
0: = = @ BB = < 9= HB
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
177/291
012 3456718 !"#!$ + 6. . 0 0 / 0 . / / / = >?@AB N . 71 1 6 P 0 / Q. O 0 ; < 0 . < 4 0 0. /0. ^_`abcd 0 / 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
178/291
012 3456718 !"#$ 0 90 F 1 7 G 0 KLMN W A 0 0 0 Y KOOQ ? 0 cdefghij 0 0 d n @
d n 0 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
179/291
012 3456718 !"#!$ + ./ 0 D EFGHF N< O
QRSTU ;@ ; VWXY < = = 4 K ;< :;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
180/291
012 3456718
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
181/291
012 3456718 $ 0 0 A 0 B ; : 0C " # 6 0 0 ? : 0 0 0 ; 0 N 0 0 0 6 0 0 : ;; B A : 0 0 R
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
182/291
012 3456718 !"#$ : ; = >< AB E ?D G G G = B H FD J CKD F LMNO 6S 0 S T
[ W S S U VT `aPbM i ] ] [ 0 [ U V \T 0 4 TS \ k lmnopq 0 [ k lmnopqr 0\ 0 \ W\ k nnxq k nnxq 4 _ T T
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
183/291
012 3456718 !" #$# ,
/ 4 :: ; A ;; ; 4 0 = : > 0 ; A 0 : A = > : < ; 0 0 : 811 @ I 4< 0 A < I QRS ^_4 0 ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
184/291
012 3456718 !"#$ E E B H I D 0 7 KL; 8 KL; T G V 0 0 A YA Z 4 A F GG 0 A 0 T ]^ Te ]^ M Th ]^ Tk ^ M T2 ^ M T ^ M T 1 q; v wD W J D Kxy e Kxy h Kxy T G E | 4 A J D Kxy u T G
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
185/291
012 3456718 !" #$# , ./ 6 4 ?< zB6 { D 5| }~m 5 m 5 wm 52 dge 5 def
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
186/291
012 3456718 !"#$ 4 0 > < ABCDE = R S Q 0 ; ; ABCDE = P ? Q X 0 ?2 AB]F^_ = 0 0 0 f < 0 Q ; ; 0 AIghiN W 0 k 6 5 CD 5 7 o`n 5 8 bK 5 CD
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
187/291
012 3456718 !" #$# , / 6 0 A @ 5 C D 5 R ST 5 X Y \]6 A ; ; > ?0 0 0 ;< fd]6 ? 0 ijYEkG h = ^ ; h = _ ff]3> >= 0 e ijLMPE h = fq]6 ; 0 :
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
188/291
012 3456718 !"#$ @ 0 : = : : C @ F AD 0 ? ;?;@ Z 0. /P P 0 0P L_N4 0 /.P/ 6. / ] . RbcdeJ Z / 0 0P LmN6. P RfLgnfM Z 0 . . 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
192/291
012 3456718 !"#$ 6 0 ; B C K = ; = :; ? : : ; O PQQRS 00 ? _? O `abWVc O `abWVc O hij[acQ 0 M N0 O oWQlel ; = :; ? qFJ Ir vwg 0 :; = ? M :M y8 z{|} y y {
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
193/291
012 3456718 !" #$# , / /> ?@A /2 H = JKL 0M M QT WL[[X Q M V N M N k;Almn l? plqE 4 NV 0 M NV 6 O M M O P V O N WL[[X[ M 6M R K6M S S X k;Al? p X k;Al? p
6M j O
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
194/291
012 3456718 !"#$ 6 0 0 0< < GH6 0 BZ [\V]^_` 6 0 B ?BE CA wH6 0 [\V]rsyz 6 0 0 J
6
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
195/291
012 3456718 !" #$# , . :0 ;?@ 6 G / / 0 I0 0 G 0 . : 4 . / /:0 /
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
196/291
012 3456718 !"#$
0 : ; < ? 6B G> =A 0 ; 0B @ 0 ; L 6B = @ M N 6B GPQ S > GPQR GPQR
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
197/291
012 3456718 !" #$# , / < 6 A / D < 6 E ; F?
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
198/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
199/291
012 3456718 & ): ; < A ; < ? = F< < = C ?@ J < = C ? 0= < = 6; 0; A; 0 >A; 0 0= ? @ D ; D 0 0 @ >= E I ? < ? 0 = > ?0 = < &$## c E ; 0 e
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
200/291
012 3456718 !"#$
6 0 0> < < => 0 ; J B @ E; < C B @ F : H> : ::\]5G ^ Z _6 _4 C 6 : :: < > @ QcgWQ ; < 0 B B > i>< < 6 E 6 <
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
201/291
012 3456718 !"#$ :;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
202/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
203/291
012 3456718 !"#$
:;< @A@ E F H IE 0 BC F C 0 E H BBE L D 0E E ED FE H FF RST=U `ab B b 0 vac E BD H K7 wu K8 wu A D
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
204/291
012 3456718 !"#$ 4 0 ? @A CD F @A GH 2 PQN 1 XY X 7 _J a >5b6 ; deBOKN l 6 dnHKM o 3: ; d@lpqir t : j u 90 0 0 > deB >2 deB x 6 ; : de[NJ\L
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
205/291
012 3456718 !"#$ 0 : = FG ; < JKLMN U 0 H ; X STG@ 0 :;I C JYZ[\R 6; W?= ; < : 0 cdefgh w < zA 0 0=
sg led 6; X:; > = 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
206/291
012 3456718 !"#$ 6 0 : A 6 < < > ; ?
: @ H @ F C @ 0 ; ?;: > B; @ @ ? 0 K> < ; < C @ D > ? @ < ;: O 0 C C0 : D @ > D ^
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
207/291
012 3456718 !"#$ :;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
208/291
012 3456718 !"#$ 0 0 0 0 ? @ABCD 0 NONN< >0 0 ? RSKTC = 0 W 0 X X 0 4 OO 6 KADF< 0 ghijklm txutlkj }~= 0 0 ; 0 ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
209/291
012 3456718 !"#$ :;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
210/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
211/291
012 3456718 !"#$ 6 : 0 ; 0 ; C 0 = EE 0 = 0 K H; NO6 : ; E ; E D KJKK HH 0 D ; QRO4 D E A5@ 0 @7U V @7b cZ klmnop 6 0 :;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
212/291
012 3456718 !"#$ @ H IJ Q Y Z 5 0 `5a CD PcFOBA d e hKijkZl DGvBV 6 ; : ; a; 0 0 ; 0 6 ; 0 hKijkZh f 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
213/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
214/291
012 3456718 !"#
/ 6 : 0 ? @ ? > 0 ? @ 5 E I @ 5 = 0 =@= B 0 @ = 4 0 ? R@ F = 6 ; ;6
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
215/291
012 3456718 !"#$
:;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
216/291
012 3456718 !"# / 0 = 0 > 0 D 9: F 0 G 0 0 < ; ; 6 00 = ; < ? > : 0 = ; = 0 > KLMN ] 0 > = 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
217/291
012 3456718 !"#$ :;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
218/291
012 3456718 !"#$ : @ DE QRSTU klN KI\INoN 6 9 ? s : >9 0 } 4 QRSTW zLFG K`NNIa McdeW MNOIb Td|W} 4 ? > 6 @
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
219/291
012 3456718 !"#$ : D?OCP ; : VW4 Y ; 0 ; Y R; 0 0 \7 _d wW6 y= T < }~ kljm` hp p hp p 6 : ; < 0 : 0 :
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
220/291
012 3456718 !"#$ 4: ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
221/291
012 3456718 !"#$ :;? B C K IG F 6D GJ K I 0 S I D H
0D O UV6 S7 ijkl h 0 g EH p q=< D H HF J G F OH G I F I D 0 O G C F G QO qttw t T D GM
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
222/291
012 3456718 !"#$ : ; 0 DE E < > ? H;
0 0B E 4 ; ; ; 0 < F H B< 9E MN O > MN O B DB 0 = > ; < 0 < G < B DB 0 0 0B ? H; ? ; ; AB ; WXYZ W]I=0 B 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
223/291
012 3456718 !"#$
:;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
224/291
012 3456718 !"#$
:; < = :0 < B0 :;F F ? : : : E @< 6; I : JD1KD6 LMN6; VWXYQ ?; 0; : ; :B< = I < C O A] : = :0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
225/291
012 3456718 !"#$ :;< 6? @
? CJ BC 0 N J N D J H PQ6? R ? D D N T 111B D ? R D DD ? G ? ? UQV 0?J N? ? 0 DJ 0 D YZ[\6 WM0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
226/291
012 3456718 !"# / 0 ? : 6 : JH6 < / KLMN C 0F / // 0 ;4 = /: : 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
227/291
012 3456718 !"#$
:; A0 B 0 A G KLMN ^ E A _`ab A E ij k11 0 c I E HB 5 m o B 4 0 H IB 0 nsq o nsq ozd | B A 0 G G A 0 0 C E
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
228/291
012 3456718 !"#$ 6 @A BB @A BB G HI B
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
229/291
012 3456728 ( 0 0 0 ; < ; A 0 0 'F"!F" E ?
L MNOPQ L [R\W\P L _N`QW e
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
230/291
012 3456728 !"#$ 0 0 0
?@AB RE??L TU < ; ; \ ] ^_`a deb ijke mc^ 12 nc o pUZ q Trr q Trrr q Trrr q12 Trr ; 0 \
tBDA@ =
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
231/291
012 3456728 ! "# ) ,-./ * @ 0 : BC0 0 D 0 D 6 C E D 6: 4 D >FG D H GE D I B 5 D I 4: E 0 < 5 0 : MNO UNUV [\] <
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
232/291
012 3456728 !"#$ : ? ? B;= DEFGH OPQ 0 [< 0 ] _ `abcdef < ?= ? = = _ `abcdef GLSL ? : ? P \ : = ? Q = ^
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
233/291
012 3456728 ! "# )
,-./ * 6 4 ABCDE > > ; UVW 0 Y7 < >0 0 > W H8 `aS H\ defQ HY de dV4 ; jXkl6
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
234/291
012 3456728 !"# 0 < 0 0 4 A CD A@ CD Y 0 ZX[ 0 0 5 J^_ 5@ Uij 5: TWR 5 TW cql @ Cr : Crm Crm 6 x yz{|}~ 6 11 I 172 s 171 s 5 w 0 ~ {| c 0 J/l c11 < mC HNs. = c11 < R?Z[E N. IC c172 < c171
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
237/291
012 3456728 ! "# ) +,-./ 6 ? 12>E: : FGH/I K M0 @0 0> : ; : 0
+,-./ 6 :0 < :
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
238/291
012 3456728 !"# / DEF G M R K H I \]^_`aP bE Z 1 efgh j_klm^ 7 epq t1 pug^ z1 e{|x z 0 0 EL 0 H I I Z I 0 JHG G 0 E4G H P6 G LG I G H M d0 VU H P R J I fg`]o f G 0 0R H 0 VU {kkv^_ c I H G
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
239/291
012 3456728 ! "# ) +,-./ 00 ?@A DEFFFG 0 0B SNTRO ]^_> b@4 0 0 < = ef0 0 h ijkkEHl h qGHGrj e h qnsGrjr e h tHDkEr 0 = : < h wnvED C 0 x@y 0 0 = c z]^_{_p
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
240/291
012 3456728 !"# / 0 > ? DE FG 4 I G; P / ; TEU V ; W G ; :JFG G; Z [\]^_`ab Z [\]^_`ab p @ I I :
uvwxyz G
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
241/291
012 3456728 ! "# ) + , -. :;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
242/291
012 3456728 !"# 4 0 : 0 : 6/ A : / C < : D 0/ 0 / 6/ A 6>: 6>CI 4 0 B / D J KLMK 3 6/ A / : UVWU > B 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
243/291
012 3456728 ! "# )
+,-./ : : >?0 @ 6; ; K OPQRS D 0 : L ; W X G00 ; ; 4 [>K6 : \1 ; ; 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
244/291
012 3456728 !"#$ ?@AB H 90 0 00 HQRS6 0
EDWA T
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
245/291
012 3456728 ! "# ) , - 0 > ?< . / 6- ; - 6 6 E FGHIJ PQRSTU 0 0 = . kldmnoj 0 - - 0 Z
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
246/291
012 3456728
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
247/291
011 2345678 0 0 : S 0 0 : 0 S : =QR : : : M4 0 T M4 3= = T T O ! "c d > < I]lI^[ = = R 5 = Y T 0 T m
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
248/291
011 2345678 !"# / 5 > 0 @ C= = =
= WXYZ =< @ 0 = = = 0 E _`abZ` D: > > 0 E 0 B 0 0 0 0 gZ\hai] V : @ E ?D < =
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
249/291
011 2345678 !" # / 3 < < < < Q < L 0 = ] >= L ? < = L N O N Z4 OK < = < => 0 0 J _` 5 < J P?X0 uhHFkG 5< = = J v wkGuIt < N @ v wkGuIt }~ 5< Z4[
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
250/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
251/291
011 2345678 !" # / 5: ; BCDE 5 : = : @ = 0 0Z 5: < > Z 0Z 0 = < = : @ < 0 U AY 5: c < : > ; 0 = ; >: 0:> < 0 5: U 0 @ < > < 0 WY0 ; = >
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
252/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
253/291
011 2345678 !" # /
; < 0 A H E =E IJ PQJ I 4 U = E A= U C A = X B X [ \ H
X Z X ;UU= 5 D E H 0 > 0 H
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
254/291
011 2345678 !"# / ABC LMNOP 0 E \B5D ] I D E I E ED dB` hiefgPX Z GE [ sB E K D EH j 0J I F I yB5D I ED G HH D Z0 5D EI 0 F {| HH K B Z 3 H Z Z I Y G ~ B3 ED K 5D E E
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
255/291
011 2345678 !" # / : D A = ; 0= 0?
N > O QR3 0 < B UVWXY h 0 h SG > ?;C B = k = 3 ; G 93 ; i5G mjI > oR5= ; p: A UVWXY 4G = B G : : uvR5 > < ;0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
256/291
011 2345678 !" ./ 5 > @ EF0 A < B = A YYZ[ 0 < Y^Z5 _`abcdefg lcmnejop vmw_`a xyyz{ 5 A ~ S @ : ~ B ~ S @
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
257/291
011 2345678 !" # / = > B DEFGE L : 0 : A \]^_`SaN : : C < 0 0 A g]hSa_O = 0 A= 0< 0 5< : 0 5WX ; 0 : kllKJm : A = = = ;4 0 W C < tuvwxyzz
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
258/291
011 2345678 !" ./ G 0 F0 H @ 3 J H 3 0 H OPQRPST ghi jk sm /m
tu5 H v @ : y4 5 @ ~| u @ G 0 H ; E u5 v 0 ; = J ; 0 w G E G R P U R \^P R W ? 5 @ ; 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
259/291
011 2345678 !" # / ; = 0 0 DE5; ; @ 3 0 ; IJKLMN VWXJYN 5; H ; 6 = ; ]E5; ^W_NWZ 5; = cde k G n = ; A rEs 0 = NJOPLQ n ; F = ; 0 ; F ; 3 F
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
260/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
261/291
011 2345678 !" # / BC D K FK N OK N P I N Q I RSTT 5J D J E C I _J 0G 5J 0 LLK ghRS J M K LL L L Umm O a4 L KL L D a =>?p:; 5J ] KK 0 uv^ wvP xv C
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
262/291
011 2345678 !"# / 0 >?@A RS3 5 0 0 U \]Y^_ U4 U4 U4 hS 0 rSd stuvwtxy |Sd 5 : 0 S5 y
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
263/291
011 2345678 !" # / 5 0 < >? @AABC 5 0 : : ; Y?5 CFLKEF \EBD]BE ^ W_ 0 a?S QGKCPZ 5 < :< : e< f?5 gEHOLh gEHOLh gEHOLh JbjHikI\ gEHOLh S : < =< 5
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
264/291
011 2345678 !"# / 5 : ? 0 ABC ? IJKLMKJ AACP ?? ; ? QRRKSL cNOZJNS ;F 0 0 ; 0 > ; m = ; AoC3 ?0 > pOqNS j F
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
265/291
011 2345678 !" # / 0B DEEFGH DEEFGH 5< : Z[ ] : C :< _ ] c 5< NVbgFV jkPHFIO kGmGDW kGmGJP DEEFGH GJPOIJG qIFHVFI jrKKEJsO kPbJlIF jHKOOP YKOGTo vILSPhw NVOE vILSPhw vILSPhw vILSPhw qIFHVF DEEFG JGPWt }G}wK PzJG DEEFGH DEEFGH aLRNVb 5 <
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
266/291
011 2345678 !" ./ AB5C I K O C EF 0 N 0 C H P0 LN 5C Q K MH _B5C G H F 0 H 1 UV 4a ZY[ 4d ZY[ S8 fghi Sd m[Y T8 fghi na ZY[ nd ZY[ rd sX]h tBS K C HC vB3 K H0 C 4 H H I n zB5K E EH 0 H 8 |}~ 8 |}~ 0 m[Yc
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
267/291
011 2345678 !" # / 5: ; < <
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
268/291
011 2345678 !"# / > 4= 0 Q 4 R 0 0 < R U T V JGEG WFXCJ
[\]^_`aab 5 4 e 0V
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
269/291
011 2345678 !" # / AB 0 A MNOPQR 2B L @ _S`aN`M _S`aN`fg _S`hXNV _S`hXNV i 0 L 0 0 B @ j = aN`MTU aN`fgRkl nUTd 5; 0 ; r 3 @ 0 B ] ; ; yzzv {XWhXN {XWhXN ~ 5; p ; ^ 0 00 lQVeUZm lQVeUZm hXNVdU ; A 5; LB
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
270/291
011 2345678 !"# / 0 / :; 4 ?@A5 / DEFGHI ?PAQ / / / / / HUVVM 5 X ?ZA / HUV[JVU ?\AB / / C bUKWEc bUKWEc ?tA3 0 4 0= DEFGHI uKNlJv
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
271/291
011 2345678 !" # / 5 :;?@ IJBAK>D J@MN;M J@MN;M J@MUE; J@MUE; IO??@RC N;M:ABC N;MST?V I[EE\Q]D ?>KB?R I^@Q]B> ?]BBQ` aEDUE;C aEDUE;C W>CRBG W>CRBG UE;CQB NBgQUE U>KKSK U>KA;K
W>CRBG W>CRBG NBgQUE hCT:;< i j q3 } k 0 i 5 ~ ~ ~
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
272/291
011 2345678 !"# / 5 ; :: ; < ; 0 @ KLM 0 J8 < N
< :0 0 0 0 0 : : : @ 0 5 :: 0 : BCD J eL3 : : fghi`cjk P W mLP ;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
273/291
011 2345678 !" # /
5: 0: ; > A5BC 0 A 5BCD A : = E FGD G 0 >I= < G: : MN3 K =I I bcdefghij mN =@ H ngogbpjj ngobpjji{
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
274/291
011 2345678 !"# / = ; : : > ?@ABCD R 3 ; : 0 < T@OUD W 5: > ; YZIBJKF DEFFA[B c@OdGE fJgYZ 5: 0 < 5noX i n : > : < : X < uv 3 t : : 0 < [FxAUDE fJgDaw
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
275/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
276/291
011 2345678 !" . / ;? 3 C . 0 0 . D B . . 5 : B J 0 . 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
277/291
0123 456789
+ ,0-- 022 -0 1+ 0 :;:*
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
278/291
0123 456789 !" ,-./ 7 ;10 CDE ; JD7< > MD ? RDG 0 XD7< > 3 ;I Z[\] 2 10 cdefgh 7< = l 3 1< :/ / 7< 2
m nopqopr 1< ?; =^_2 2 ?3 m 0 ; m 0 ; E 033 > B m po s ?; > 0 0 ; B 1 0 1< 2 m u \tvs B 1 3 1< 1 _ l =
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
279/291
0123 456789 !!"#$ * - 0 .0 1 : 1 D/ 0 JKKLM 7. 0 1.010 01B [ \=]ZVY a B 2 F bZVVY F 3 efg@ h 1. jk ZX] l B 21 / / 1 1 tuvwx a B. 20 HB q s .11 / 0 2 7 02 0/
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
280/291
012 3456789
()*+,--./ 2 > 0 1 :0 : 2 0 C 2 ;0 2 0 ? 2
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
281/291
012 3456789
&1 01 &1 01 &1 01 &1 )$ &1 ) % 0- . 7 22 /$ 22 01) , 2 010) 2- 0)01 '' ' 0 1 ' 0 &)01 0 1 1 ( + 20) &1 101 ) 01 1'0 01 ' 0 ) ( 2& ) &1 0 1 1 )0)6 1 )0)6 1 ) ) 2 1' 2 ) &1 0 1) & 1 0 01') + &$' 2 ) 7 &1 0 ) :; + 0 ( 0 0 ( 0 &1 7 8 )) ) )) = 0
)) ) 1 1 2
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
282/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
283/291
012 3456789 !"# $ ' 0 ' + ++, - . 10/01.( - + ( ' + ( -0 ' + (2 ' + ( ,0 ' + (. 2 ' :6 (,1 ' :6;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
284/291
012 3456789 ! "# 0' (1 )0 ' ' *2 ' * -(0 ( 0) 7 0' (1 2 1 '0' 2 0' (1 01 (1 0 ( 0 0' '' 0' '') 0 02 12' '0 1 )) 0 0 ' (12 ' 12 2 1' : 101 ';
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
285/291
012 3456789 !"# $ ' 2(0 ' ,,-. 2 ,, ' ,,01 1/ ' ,, /01 ' ,, ' ,, - ' ( 1 ' ( ' ( ) ' 1 2 >022 1, 8 >0/ 0? >0, 0 >0, 0 >0, 0 > 01@
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
286/291
012 3456789 !" &'()*1 0 & , - & , / 7 &0 0 0 0 1 - 1 1 1 01/ 2 ) * 1 0 - ) 01 - ) &0 0 0 & 5 &0 1 &0 1 &01 0 & (';6)*1 &0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
287/291
012 3456789 !"# $ '( 0 0) 0 ',-.1 0 1 '. (. '( 0 1 '. (. , 1 '. (. ( 7 0 ( 1 '. (. . 4 2 1 '. (. . ( 1 1 01 ( 01: ( ( 0 ' 1 0( 0( .2 01 -.1 1 1 01 - 1 . (( (. 0 1 - 2 1 = 1 2 0 = 01 0( ? 01 01 2 ( 0 0 A. 1 0 ,' BC6-.1 2. 0 1 D 12 G D ( 0 ( I = . = . 8 >-.1 0 1 J. 1 0 0 J.0 : 0 , - . , 01 1 , 0 , 0= , 2K
, , , 1 , (. , , 0 , 0 , = 1. 2 0 0 1 101 1 , = 1 , = 1 , = ,0 ,;OP6- ,0 : - ,0 : ,0 :( , 2 1 1 ,'BQ - , , A. , J-.1 = ( E /8 =01 1 1 1 / +/ . 0 10 10 10 1 0 1 0
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
288/291
012 3456789 ! "# ' () 1 0 * 7 ,+ '. ' 7 '/ 0 , +,, ' 2 ' 12 '0 * '0 ) 0 1 ' 01 ' * ':;
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
289/291
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
290/291
0123 456789 !" ! ( ,=>? GJ@ > 7L MM 022 Q 1L N 7L MM 1L 0 1 RM 3 R TL1^ \ Q 7L MM _Q M 2L0 10 3 M1 1L RM _2 RM
c +
-
8/8/2019 Corporate Valuation Modeling - A Step by Step Guide
291/291
J? >=5;K