2024年4月6日发(作者：之秀妮)

*Avg. Jan 2008 (range $33.2~ 36.8)

Implied equity value/ share

Upside/(Downside) to DCF

…… Implied Equity Value …… Upside (Downside)Total Debt

$491,623M Total Cash

$65,057M Cash / share 6.25

2024年4月6日发(作者：之秀妮)

*Avg. Jan 2008 (range $33.2~ 36.8)

Implied equity value/ share

Upside/(Downside) to DCF

…… Implied Equity Value …… Upside (Downside)Total Debt

$491,623M Total Cash

$65,057M Cash / share 6.25