13 Under the Base Case, what is the average implied enterprise value based using 1 NPV 2 Value implied by comparable company analysis 3. Value Implied by precedent transactions If the NPV value is given a weighting of 60%, the value implied by comparable company analysis is. given a welghting of 25% and the value impled by precedent transactions a weighting of 15%. For comparable company analysis and precedent transactions, use 2021E amounts and the median EVEBITDA For NPV, assume the terminal value is based on the perpetual growth rate assumption outlined on the "Control Panel" tab $91,871 591 268 $90,468 9107