0 42% 42% (5359 200) (4,158,0001 9,900,000 42% (4.158,000) 0 1,148,400 1,722,600 6,762,030 7,400.800 5,742,000 0742.000 Horizon Value (Gordon Growth Madelr 42,244.714 Days 0 259 824 989 1354 1719 1719 Present Value Factors 1.0000 0.8946 0.7648 0.6535 0.5585 0.4774 0,4774 Present Value