{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,0,4],[8,0,8,4]]}
["Present Value of All Future Cash Flows"]
[]
["FC1",0]
["FC2",0]
["FC3",0]
["WACC",0.01]
["Terminal Value",{"$f":"B5/B6","v":0}]
[]
["The Company Value"]
[]
[null,"FC1","FC2","FC3","Terminal Value"]
["Cash Flow",{"$f":"B3","v":0},{"$f":"B4","v":0},{"$f":"B5","v":0},{"$f":"B7","v":0}]
["WACC",{"$f":"B6","v":0.01},{"$f":"B6","v":0.01},{"$f":"B6","v":0.01},{"$f":"D13","v":0.01}]
["Year",1,2,3,{"$f":"D14","v":3}]
["Discounted CF",{"$f":"B12/((1+B13)^B14)","v":0},{"$f":"C12/((1+C13)^C14)","v":0},{"$f":"D12/((1+D13)^D14)","v":0},{"$f":"E12/((1+E13)^E14)","v":0}]
["Company Value",{"$f":"SUM(B15:E15)","v":0}]