McKinsey DCF Valuation 2000.xlsVIP

McKinseyCompanyConfidentialf529c6cd-170d-4e61-9914-09814f6c591d.xlsPage18/03/202511:49Errorcheck=OK=Inputonthissheet=CalculationName-ScenarioHistoricalCurrencyOtherinputsNANANANANANANANANANA--------------------------------------------------------------------------------------------------------------------------------------------------------------------------StatementofchangesinequityHistoricalB...