Prepare 5 year pro forma set of financial statements (B/S, IS, & CF). Document assumptions carefully based on information supplied in the case.

Prepare a 5 year Free Cash Flow and DCF analysis. Be sure to explain how your discount rate was derived.

Discuss risk factors and their impact on your valuation.