# data[].attributes.body
PV = FV/(1 + i) n

# data[].attributes.body
FCF(Free Cash Flow) x Discount Factor = PV(Present Value)

# data[].attributes.body
Discount each cash flow to find its present value. Calculations after 2027 are converted to 2027, discounted, and then added.

# data[].attributes.body
Chile has higher terminal value and present value. Chile has lower interest. So we think Chile is the best option

# data[].attributes.body
Base scenario for Brazil

# data[].attributes.body
Optimistic scenario for Brazil

# data[].attributes.body
Pessimistic scenario for Brazil

# data[].attributes.body
Base scenario (Chile)

# data[].attributes.body
Optimistic scenario (Chile)

# data[].attributes.body
Pessimistic scenario (Chile)

# data[].attributes.body
Group Name

Financial Team 2

Meeting Date/Time

December 5, 2024

Names of all Meeting Participants

에르덴통갈락 알탕바가나

세밀레토바 안나

박무현

송태민

박민준

Discussion Summary (Issues discussed, agreements/disagreements/adjustments/final solution reached)

During our TFT meeting we agreed to M&A in Chile due to several financial and cultural factors.

Changes in Perspectives, Opinions, and Values within your group

There were no changes in perspectives and values as we all agreed upon the same decision to M&A in Chile.

Project Planning (Sub-Tasks, Deadlines for sub-tasks, Role Assignments, presentation plan for the 4th Session, etc.)

Finish the presentation for the next meeting.