Excel File Edit Tools Data Window Help Sat 11:01 AM Q View Insert Format BESU: OOO AutoSave OFF ladyM_valuation_template-1-2 Home Insert Draw Page Layout Formulas Data Review View Tell me Share Comments X LE Arial 8 v A A 29 Wraa Text Custom L 47.0 v Pssto BIU orv A Insert $ % Merge & Center Delete Format Ideas Conditional Format Cell Formatting as Table Styles Sort Filter Find & Select X fx G H I J K L M N o P Q R EBITDA Multiple Method WACC EBITDA Multple 12.0% 12.00 1 2 3 5 4 18.520.9 7,520.7 11,862.8 14,822.1 23,144.0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 Years into the future FCF Terminal Value using EBITDA multiple Cash flow (total) Enterprise Value (PV of all cash flows) % value given up to investors break-even analysis Pro forma valuation Sensitivily analysis + Ready B C 221% W P S 21 A Excel File Edit Tools Data Window Help Sat 11:01 AM Q View Insert Format BESU: OOO AutoSave OFF ladyM_valuation_template-1-2 Home Insert Draw Page Layout Formulas Data Review View Tell me Share Comments X LE Arial 8 v A A 29 Wraa Text Custom L 47.0 v Pssto BIU orv A Insert $ % Merge & Center Delete Format Ideas Conditional Format Cell Formatting as Table Styles Sort Filter Find & Select X fx G H I J K L M N o P Q R EBITDA Multiple Method WACC EBITDA Multple 12.0% 12.00 1 2 3 5 4 18.520.9 7,520.7 11,862.8 14,822.1 23,144.0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 Years into the future FCF Terminal Value using EBITDA multiple Cash flow (total) Enterprise Value (PV of all cash flows) % value given up to investors break-even analysis Pro forma valuation Sensitivily analysis + Ready B C 221% W P S 21 A