ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
ScenarioEquity Value51% of Equity% Diff to Offer
3
Offer Price by TS $ 51.8 $ 25.9 0.00%
4
Slow Growth $ 125.5 $ 64.0 147.05%
5
Expected Growth (Base) $ 132.9 $ 67.8 161.61%
6
High Growth $ 181.8 $ 92.7 257.99%
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100