|
| Forecast period | Growth | PB | ETR | Debt |
| Growth | 10 | 0.97772106 | 0.00203013 | 0.000001577 | 0.02024724 |
| PB | 0.0047664 | 0.75355919 | 0.00014472 | 0.24152969 | |
| ETR | 0.00098225 | 0.00609369 | 0.94812238 | 0.04480168 | |
| Debt | 0.0169173 | 0.07442304 | 0.00289172 | 0.90576793 | |
| Growth | 20 | 0.97770955 | 0.00203503 | 0.000001581 | 0.02025384 |
| PB | 0.00477605 | 0.7535896 | 0.0001447 | 0.24148965 | |
| ETR | 0.00098243 | 0.00610963 | 0.94809458 | 0.04481336 | |
| Debt | 0.01691692 | 0.07481215 | 0.00289032 | 0.9053806 | |
| Growth | 30 | 0.97770955 | 0.00203503 | 0.000001581 | 0.02025384 |
| PB | 0.00477606 | 0.75358956 | 0.0001447 | 0.24148968 | |
| ETR | 0.00098243 | 0.00610964 | 0.94809457 | 0.04481336 | |
| Debt | 0.01691693 | 0.07481229 | 0.00289032 | 0.90538047 |