H E D C B A Forecast Period 2017 2018 OK OK 2020 OK Historical Results 2012 2013 OK OK 2019 OK 2016 OK 2015 OK 2014 OK 2011 OK FINANCIAL STATEMENTS Balance Sheet Check Revenue Growth 0% 10.0% EVEBITDA 10% Change SIShare COGS 45% Change 0.0% Discount Rate 4-5% Change S/Share 0.0% Share Pos Nog Output Drive ABS Rank 5%A -%A Discount Rate 55 56 .67 68 169 170 Revenue Growth *-5% 174 Change Share 172 0,0% 173 174 175 176 Assumption 177 Revenue Growth 4-5% 178 COGS 41-5% 179 Discount Rate +-5% 180 EVIEBITDA +1-5% 181 100 183 14 185 116 187 1 10 Impact on Share Price By Change in Assumption DCF & Sensitivity Model 100% . DOO GO F4 H E D C B A Forecast Period 2017 2018 OK OK 2020 OK Historical Results 2012 2013 OK OK 2019 OK 2016 OK 2015 OK 2014 OK 2011 OK FINANCIAL STATEMENTS Balance Sheet Check Revenue Growth 0% 10.0% EVEBITDA 10% Change SIShare COGS 45% Change 0.0% Discount Rate 4-5% Change S/Share 0.0% Share Pos Nog Output Drive ABS Rank 5%A -%A Discount Rate 55 56 .67 68 169 170 Revenue Growth *-5% 174 Change Share 172 0,0% 173 174 175 176 Assumption 177 Revenue Growth 4-5% 178 COGS 41-5% 179 Discount Rate +-5% 180 EVIEBITDA +1-5% 181 100 183 14 185 116 187 1 10 Impact on Share Price By Change in Assumption DCF & Sensitivity Model 100% . DOO GO F4