Current Price per Share
 
  Free Cash Flow (000s)
 
  Growth Rates
  Years 1 through 5
   
  Years 6 through 10
   
  Terminal (Years 11+)
   
  Discount Rate
 
  Shares Outstanding (000s)
 
  Total Debt Outstanding (000s)
 
  Desired Margin of Safety
 
   
  PV of Cash Flows (000s)
   
  Intrinsic Value
   
  With Margin of Safety
   
  Actual Margin of Safety