Assumptions to check

• Terminal value often makes up most of the result. If it's above 75%, the answer mostly depends on the terminal growth and discount rates.
• Free cash flow = operating cash flow − capital spending. Use a normal year, not a one-off.
• Terminal growth above long-run economic growth (about 2–3%) is hard to defend.
• Stock-based compensation and dilution lower real per-share value.