Page 1
RISK -ADJ WACC + APV
RISK -ADJ WACC + APVFriday, April 3, 2020 12:43 PM
WACC + RISK ADJUSTED WACC Page 1
Page 2
WACC + RISK ADJUSTED WACC Page 2
Page 3
WACC + RISK ADJUSTED WACC Page 3
Page 4
WACC + RISK ADJUSTED WACC Page 4
Page 5
WACC + RISK ADJUSTED WACC Page 5
Page 6
WACC + RISK ADJUSTED WACC Page 6
Page 7
WACC + RISK ADJUSTED WACC Page 7
Page 8
WACC + RISK ADJUSTED WACC Page 8
Page 9
WACC + RISK ADJUSTED WACC Page 9
Page 10
WACC + RISK ADJUSTED WACC Page 10
Page 11
WACC + RISK ADJUSTED WACC Page 11
Page 12
WACC + RISK ADJUSTED WACC Page 12
Page 13
WACC + RISK ADJUSTED WACC Page 13
Page 14
WACC + RISK ADJUSTED WACC Page 14
Page 15
WACC + RISK ADJUSTED WACC Page 15
Page 16
WACC + RISK ADJUSTED WACC Page 16
Page 17
WACC + RISK ADJUSTED WACC Page 17
Page 18
WACC + RISK ADJUSTED WACC Page 18
Page 19
WACC + RISK ADJUSTED WACC Page 19
Page 20
WACC + RISK ADJUSTED WACC Page 20
Page 21
WACC + RISK ADJUSTED WACC Page 21
Page 22
WACC + RISK ADJUSTED WACC Page 22
Page 23
WACC + RISK ADJUSTED WACC Page 23
Page 24
WACC + RISK ADJUSTED WACC Page 24
Page 25
WACC + RISK ADJUSTED WACC Page 25
Page 26
WACC + RISK ADJUSTED WACC Page 26
Page 27
WACC + RISK ADJUSTED WACC Page 27
Page 28
WACC + RISK ADJUSTED WACC Page 28
Page 29
WACC + RISK ADJUSTED WACC Page 29
Page 30
WACC + RISK ADJUSTED WACC Page 30
Page 31
WACC + RISK ADJUSTED WACC Page 31
Page 32
WACC + RISK ADJUSTED WACC Page 32