Completed building DCF sensitization to observe impact of change in revenue CAGR and FCF margin in FY+1 through FY+4 on share price.

Next module(s) to build include:

• Benchmarking historical (both target company and peer) margin and NWC levels to compare “field” of potential margin or NWC improvement
• Build probability calculator to assess likelihood of various scenarios to arrive at weighted average price