tate - very difficult, if not impossible, to do — Value the company on a DCF basis using a steady-state WACC (we used 10%) Value Acne-. Intlgri.., License Value Across Industrie. Lictme Enterpriw License Enterprke 11.V e:; Country Value Value of I, V slue Value Mobile Carriers Cable Companies AT&T USA $59,584