| Year | Fiscal Year | FCF | Present Value of FCF | ||
|---|---|---|---|---|---|
| 0 | 2025 | 0 | 0 | ||
| 1 | 2026 | 0 | 0 | ||
| 2 | 2027 | 0 | 0 | ||
| 3 | 2028 | 0 | 0 | ||
| 4 | 2029 | 0 | 0 | ||
| 5 | 2030 | 0 | 0 | ||
| 6 | 2031 | 0 | 0 | ||
| 7 | 2032 | 0 | 0 | ||
| 8 | 2033 | 0 | 0 | ||
| 9 | 2034 | 0 | 0 | ||
| 10 | 2035 | 0 | 0 | ||
| 10 | FCF * Exit Multiple | 0 | 0 | ||
| PV of FCF + Cash in 2025 (0 + 0) | 0 | ||||
| Share Price | N/A | Intrinsic Value Per Share | N/A | ||
| Discount to Intrinsic Value | N/A | ||||