ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
4
Assumptions
5
Long Term OECD GDP Growthx%
6
Gross Margin 2021x%
7
Gross Margin Step-upx%
8
Increase in NWC as % of Revenuex%
9
D&A Growthx%
10
Capex % D&Ax%
11
Tax Ratex%
12
WACCx%
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