Can you help explain how you model a 5 year free cash flow forecast and estimate a firm value for this entity in 2028. Originally - 2.75M investment Then PE firms invested 275M in Equity & 100M in Debt Founder invests an additional 9M in equity afterwards. Then later - company X issues bond at 83M Then later - Company X issues another bond at 75M Then Later - Company X issues an additional bond at 200M Then Later - Company X issues another bond at 90M In 2018 - Company was valued at 650M In 2020 - 3rd Party Analyst values equity of the entity at 1B (Owners had invested half) Demand was estimated to grow at 13% w/a total mkt size of 104B by 2027. Competitor E bought a comparable firm for 8.4B in March 2020 In 2022: Total Rev = 1,494,588 EBITDA = 911,015 Profit before tax = 214,469 Total Assets = 8,796,158 Total Equity & Liabil = 8,796,158 (Growth in Rev the last 4 years was 25%, 40%, 35%, and in 2022 30%)