Free Cash Flow Build Up

Year
A/P
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue --------
EBITDA --------
EBIT --------
Tax Rate -7.88%-27.89%-4.50%-13.42%-13.42%-13.42%-13.42%-13.42%
EBIAT --------
Depreciation --------
Accounts Receivable --------
Inventories --------
Accounts Payable --------
Capital Expenditure -0.02-------
UFCF --------
WACC
PV UFCF --------
SUM PV UFCF -