RISK -ADJ WACC + APV

RISK -ADJ WACC + APVFriday, April 3, 2020 12:43 PM

WACC + RISK ADJUSTED WACC Page 1

WACC + RISK ADJUSTED WACC Page 2

WACC + RISK ADJUSTED WACC Page 3

WACC + RISK ADJUSTED WACC Page 4

WACC + RISK ADJUSTED WACC Page 5

WACC + RISK ADJUSTED WACC Page 6

WACC + RISK ADJUSTED WACC Page 7

WACC + RISK ADJUSTED WACC Page 8

WACC + RISK ADJUSTED WACC Page 9

WACC + RISK ADJUSTED WACC Page 10

WACC + RISK ADJUSTED WACC Page 11

WACC + RISK ADJUSTED WACC Page 12

WACC + RISK ADJUSTED WACC Page 13

WACC + RISK ADJUSTED WACC Page 14

WACC + RISK ADJUSTED WACC Page 15

WACC + RISK ADJUSTED WACC Page 16

WACC + RISK ADJUSTED WACC Page 17

WACC + RISK ADJUSTED WACC Page 18

WACC + RISK ADJUSTED WACC Page 19

WACC + RISK ADJUSTED WACC Page 20

WACC + RISK ADJUSTED WACC Page 21

WACC + RISK ADJUSTED WACC Page 22

WACC + RISK ADJUSTED WACC Page 23

WACC + RISK ADJUSTED WACC Page 24

WACC + RISK ADJUSTED WACC Page 25

WACC + RISK ADJUSTED WACC Page 26

WACC + RISK ADJUSTED WACC Page 27

WACC + RISK ADJUSTED WACC Page 28

WACC + RISK ADJUSTED WACC Page 29

WACC + RISK ADJUSTED WACC Page 30

WACC + RISK ADJUSTED WACC Page 31

WACC + RISK ADJUSTED WACC Page 32