Free Cash Flow and DCF Presentation
Free Cash Flow and DCF Presentation
Free Cash Flow and DCF Presentation
com WebSite
06/01/2021, 20:09:08 1 of 3
526376401.xls © CTG • www.ctguk.com WebSite
06/01/2021, 20:09:08 2 of 3
526376401.xls © CTG • www.ctguk.com WebSite
EBIT (1-Tc) margin 6.75% 6.42% 3.84% 5.28% 5.52% 5.76% 5.99% 6.21% 6.44% 6.65% 6.86% 7.07% 7.27% 7.27%
EBITDA growth 19.03% (14.62%) 20.36% 11.72% 10.21% 8.91% 7.81% 6.87% 6.07% 5.38% 4.79% 4.29% 2.50%
EBIT growth 18.24% (30.52%) 38.15% 14.70% 12.91% 11.37% 10.06% 8.93% 7.97% 7.14% 6.42% 5.80% 2.50%
EBIT (1-Tc) growth 14.81% (34.06%) 52.76% 14.33% 12.54% 11.00% 9.69% 8.57% 7.60% 6.77% 6.05% 5.43% 2.50%
Unlevered free cash flow growth (58.76%) (74.35%) 556.79% 44.54% 32.64% 25.42% 20.52% 16.96% 14.24% 12.11% 10.40% 9.00% 2.50%
Sensitivity analysis
06/01/2021, 20:09:08 3 of 3