EV, perpetuity growth

($ in millions)

Per share, perpetuity growth

Per share, exit multiple

Premium to current price

Valuation summary: perpetuity growth vs exit multiple

WACC build-up, terminal value and equity bridge (edit any input)

Operating drivers by year (edit any cell)

Unlevered free cash flow and present value (FY2025 actual, FY2026 to FY2030 projected)

Revenue, EBITDA and unlevered free cash flow

Growth and margin

Price per share ($): WACC × terminal growth

Price per share ($): WACC × exit multiple

Enterprise value: forecast cash flows and terminal value

Price per share across WACC and terminal growth