{
  "deal_id": "390049",
  "assumptions": {
    "revenue_base": 8944229494.0,
    "revenue_growth_rates": [
      0.03,
      0.03,
      0.03,
      0.03,
      0.03
    ],
    "ebitda_margin_base": 0.5,
    "ebitda_margin_improvement_bps": [
      50,
      100,
      100,
      50,
      25
    ],
    "capex_pct_revenue": 0.04,
    "nwc_pct_revenue": 0.08,
    "tax_rate": 0.25,
    "wacc": 0.1,
    "terminal_growth": 0.025,
    "projection_years": 5
  },
  "projections": [
    {
      "year": 1,
      "revenue": 9212556378.82,
      "ebitda": 4652340971.3,
      "ebitda_margin": 0.51,
      "ebit": 4422027061.83,
      "taxes": 1105506765.46,
      "nopat": 3316520296.38,
      "capex": 368502255.15,
      "delta_nwc": 21466150.79,
      "fcf": 3156865799.91,
      "pv_fcf": 2869877999.92,
      "free_cash_flow": 3156865799.91
    },
    {
      "year": 2,
      "revenue": 9488933070.18,
      "ebitda": 4886800531.15,
      "ebitda_margin": 0.52,
      "ebit": 4649577204.39,
      "taxes": 1162394301.1,
      "nopat": 3487182903.29,
      "capex": 379557322.81,
      "delta_nwc": 22110135.31,
      "fcf": 3322738771.93,
      "pv_fcf": 2746065100.77,
      "free_cash_flow": 3322738771.93
    },
    {
      "year": 3,
      "revenue": 9773601062.29,
      "ebitda": 5131140557.7,
      "ebitda_margin": 0.53,
      "ebit": 4886800531.15,
      "taxes": 1221700132.79,
      "nopat": 3665100398.36,
      "capex": 390944042.49,
      "delta_nwc": 22773439.37,
      "fcf": 3495722943.06,
      "pv_fcf": 2626388386.97,
      "free_cash_flow": 3495722943.06
    },
    {
      "year": 4,
      "revenue": 10066809094.16,
      "ebitda": 5335408819.9,
      "ebitda_margin": 0.53,
      "ebit": 5083738592.55,
      "taxes": 1270934648.14,
      "nopat": 3812803944.41,
      "capex": 402672363.77,
      "delta_nwc": 23456642.55,
      "fcf": 3638345165.45,
      "pv_fcf": 2485038703.27,
      "free_cash_flow": 3638345165.45
    },
    {
      "year": 5,
      "revenue": 10368813366.98,
      "ebitda": 5521393117.92,
      "ebitda_margin": 0.53,
      "ebit": 5262172783.74,
      "taxes": 1315543195.94,
      "nopat": 3946629587.81,
      "capex": 414752534.68,
      "delta_nwc": 24160341.83,
      "fcf": 3766937045.48,
      "pv_fcf": 2338971534.16,
      "free_cash_flow": 3766937045.48
    }
  ],
  "terminal_value": 51481472954.86,
  "pv_cash_flows": 13066341725.08,
  "pv_terminal": 31965944300.16,
  "enterprise_value": 45032286025.24,
  "sensitivity": {
    "wacc_vs_terminal_growth": [
      {
        "wacc": 0.08,
        "terminal_growth": 0.015,
        "enterprise_value": 53818141825.12
      },
      {
        "wacc": 0.08,
        "terminal_growth": 0.02,
        "enterprise_value": 57367899750.8
      },
      {
        "wacc": 0.08,
        "terminal_growth": 0.025,
        "enterprise_value": 61563068208.43
      },
      {
        "wacc": 0.08,
        "terminal_growth": 0.03,
        "enterprise_value": 66597270357.57
      },
      {
        "wacc": 0.08,
        "terminal_growth": 0.035,
        "enterprise_value": 72750184095.42
      },
      {
        "wacc": 0.09,
        "terminal_growth": 0.015,
        "enterprise_value": 46550967139.15
      },
      {
        "wacc": 0.09,
        "terminal_growth": 0.02,
        "enterprise_value": 49092484445.35
      },
      {
        "wacc": 0.09,
        "terminal_growth": 0.025,
        "enterprise_value": 52025004414.04
      },
      {
        "wacc": 0.09,
        "terminal_growth": 0.03,
        "enterprise_value": 55446277710.85
      },
      {
        "wacc": 0.09,
        "terminal_growth": 0.035,
        "enterprise_value": 59489600697.99
      },
      {
        "wacc": 0.1,
        "terminal_growth": 0.015,
        "enterprise_value": 40996413574.15
      },
      {
        "wacc": 0.1,
        "terminal_growth": 0.02,
        "enterprise_value": 42888228785.6
      },
      {
        "wacc": 0.1,
        "terminal_growth": 0.025,
        "enterprise_value": 45032286025.24
      },
      {
        "wacc": 0.1,
        "terminal_growth": 0.03,
        "enterprise_value": 47482637156.27
      },
      {
        "wacc": 0.1,
        "terminal_growth": 0.035,
        "enterprise_value": 50309965384.37
      },
      {
        "wacc": 0.11,
        "terminal_growth": 0.015,
        "enterprise_value": 36613545812.87
      },
      {
        "wacc": 0.11,
        "terminal_growth": 0.02,
        "enterprise_value": 38064655818.43
      },
      {
        "wacc": 0.11,
        "terminal_growth": 0.025,
        "enterprise_value": 39686484648.17
      },
      {
        "wacc": 0.11,
        "terminal_growth": 0.03,
        "enterprise_value": 41511042081.64
      },
      {
        "wacc": 0.11,
        "terminal_growth": 0.035,
        "enterprise_value": 43578873839.56
      },
      {
        "wacc": 0.12,
        "terminal_growth": 0.015,
        "enterprise_value": 33067504451.31
      },
      {
        "wacc": 0.12,
        "terminal_growth": 0.02,
        "enterprise_value": 34207483781.13
      },
      {
        "wacc": 0.12,
        "terminal_growth": 0.025,
        "enterprise_value": 35467460935.13
      },
      {
        "wacc": 0.12,
        "terminal_growth": 0.03,
        "enterprise_value": 36867435550.7
      },
      {
        "wacc": 0.12,
        "terminal_growth": 0.035,
        "enterprise_value": 38432113062.21
      },
      {
        "wacc": 0.13,
        "terminal_growth": 0.015,
        "enterprise_value": 30139907465.03
      },
      {
        "wacc": 0.13,
        "terminal_growth": 0.02,
        "enterprise_value": 31053082578.06
      },
      {
        "wacc": 0.13,
        "terminal_growth": 0.025,
        "enterprise_value": 32053226749.48
      },
      {
        "wacc": 0.13,
        "terminal_growth": 0.03,
        "enterprise_value": 33153385338.05
      },
      {
        "wacc": 0.13,
        "terminal_growth": 0.035,
        "enterprise_value": 34369350093.83
      },
      {
        "wacc": 0.14,
        "terminal_growth": 0.015,
        "enterprise_value": 27682258992.43
      },
      {
        "wacc": 0.14,
        "terminal_growth": 0.02,
        "enterprise_value": 28425702036.0
      },
      {
        "wacc": 0.14,
        "terminal_growth": 0.025,
        "enterprise_value": 29233792300.76
      },
      {
        "wacc": 0.14,
        "terminal_growth": 0.03,
        "enterprise_value": 30115345316.85
      },
      {
        "wacc": 0.14,
        "terminal_growth": 0.035,
        "enterprise_value": 31080855763.05
      }
    ]
  }
}