3 1,94$ 2.735 3257 3,936 Rat Deln 0 0 0 2 11 37 84 137 243 342 445 499 Perpetuity Growth Rate 0.0% Ampeluely INfionn1 Rase 180% VartaNe Cosa $16 $30 $19 5139 $272 5730 $1,553 52403 $1,101 55.678 57,329 58203 TennInal Value $138278 Mktg & Prod Dev $6 $14 $34 $65 $96 5107