DCF Valuation: Key Assumptions and Methodology for Risk Assessment and Growth Projection

1) Risk-free rate of 5.75% over the detailed forecast period, based on 10- year bonds, and 5.0% on TV
2) Market premium of 6.5% (according to our methodology for smaller sWIG80 companies);
3) Unleveraged beta of 1.0x, residual growth rate of 2.5%, 2.5p below TV's risk-free rate;
4) Incentive scheme included in DCF flows in line with approach (A. Damodaran).