Your MD gives you a DCF where the Year 5 FCF is $100 million, the WACC is 10%, and the terminal growth rate is set at 6%. Walk me through the Terminal Value math. Would you push back on these assumptions?

你的MD给你的DCF模型里，第5年的自由现金流是1亿美元，WACC是10%，永续增长率设定为6%。请算一下终值是多少？另外，如果是你，会对这些假设提出异议吗？