Historical Financials Current Trading Multiples Calculation of Free Cash Flow Projected Unlevered Cash Flow Mar-25 Mar-26 Mar-27 Mar-28 Mar-29 Mar-30 Mar-31 Mar-32 Mar-33 Mar-34 EBITDA 21 29 35 39 41 41 42 43