nauskas PhD 212-250-7591, DB BIOTECH: RTRX - DISCOUNTED CASH FLOW 2015E EBT less : Taxes tax rate add: D&A less : Net working capital less : Capital Expeditures Operating Free Cash Flow Growth Discount Period Discount Factor Present value of Cash Flows Terminal growth rate = Discount Rate NPV Cash Flo