This valuation analysis is based on a base case scenario DCF model.
Google DCF Model Assumptions:
Tax Rate = 16.2%
Discount Rate = 8.4%
Perpetual Growth Rate = 2.0%
EV/EBITDA Multiple = 12.5x
Transaction Date = 05/02/2022
Fiscal Year End = 31/12/2022
Current Price = 2,865.86
Shares Outstanding = 662
Debt = 26,206
Cash = 20,945
Capex = 24,640
...