{
  "scenarios": {
    "Downside": {
      "per_share": 265.3694867634139,
      "enterprise": 2033.6857848477234,
      "equity": 1977.7987848477235,
      "bridge": -55.88699999999999,
      "terminal_share": 0.7167418648313975,
      "terminal_fcff": 189.79042320052343,
      "pv_explicit": 576.058042934862,
      "pv_terminal": 1457.6277419128614,
      "rows": [
        {
          "year": 1,
          "Productivity": 153.99560000000002,
          "Cloud": 170.86084,
          "Personal": 51.88992,
          "revenue": 376.74636000000004,
          "ebit": 171.41959380000003,
          "nopat": 137.13567504000002,
          "da": 52.74449040000001,
          "capex": 195.90810720000002,
          "delta_nwc": 2.2453680000000023,
          "fcff": -8.273309759999979
        },
        {
          "year": 2,
          "Productivity": 167.85520400000004,
          "Cloud": 205.033008,
          "Personal": 51.88992,
          "revenue": 424.778132,
          "ebit": 186.90237808,
          "nopat": 149.52190246400002,
          "da": 72.21228244000001,
          "capex": 203.89350336,
          "delta_nwc": 2.4015885999999997,
          "fcff": 15.439092944000006
        },
        {
          "year": 3,
          "Productivity": 181.28362032000007,
          "Cloud": 237.83828927999997,
          "Personal": 52.408819199999996,
          "revenue": 471.5307288,
          "ebit": 202.75821338400002,
          "nopat": 162.20657070720003,
          "da": 89.590838472,
          "capex": 202.75821338400002,
          "delta_nwc": 2.3376298399999995,
          "fcff": 46.70156595520002
        },
        {
          "year": 4,
          "Productivity": 193.97347374240007,
          "Cloud": 268.7572668863999,
          "Personal": 53.456995584,
          "revenue": 516.1877362128,
          "ebit": 216.798849209376,
          "nopat": 173.4390793675008,
          "da": 103.23754724256001,
          "capex": 196.151339760864,
          "delta_nwc": 2.23285037064,
          "fcff": 78.2924364785568
        },
        {
          "year": 5,
          "Productivity": 205.6118821669441,
          "Cloud": 295.63299357503996,
          "Personal": 54.52613549568,
          "revenue": 555.7710112376641,
          "ebit": 233.4238247198189,
          "nopat": 186.73905977585514,
          "da": 111.15420224753282,
          "capex": 183.40443370842917,
          "delta_nwc": 1.9791637512432034,
          "fcff": 112.50966456371556
        },
        {
          "year": 6,
          "Productivity": 216.92053568612602,
          "Cloud": 319.2836330610432,
          "Personal": 55.6166582055936,
          "revenue": 591.8208269527628,
          "ebit": 248.56474732016036,
          "nopat": 198.85179785612831,
          "da": 112.44595712102493,
          "capex": 171.6280398163012,
          "delta_nwc": 1.8024907857549353,
          "fcff": 137.86722437509712
        },
        {
          "year": 7,
          "Productivity": 227.76656247043232,
          "Cloud": 341.63348737531624,
          "Personal": 56.728991369705476,
          "revenue": 626.129041215454,
          "ebit": 262.97419731049064,
          "nopat": 210.37935784839252,
          "da": 112.70322741878171,
          "capex": 169.0548411281726,
          "delta_nwc": 1.7154107131345597,
          "fcff": 152.31233342586708
        },
        {
          "year": 8,
          "Productivity": 238.01605778160175,
          "Cloud": 362.13149661783524,
          "Personal": 57.86357119709959,
          "revenue": 658.0111255965365,
          "ebit": 276.36467275054537,
          "nopat": 221.0917382004363,
          "da": 111.86189135141122,
          "capex": 164.50278139913414,
          "delta_nwc": 1.5941042190541284,
          "fcff": 166.8567439336593
        },
        {
          "year": 9,
          "Productivity": 247.53670009286583,
          "Cloud": 380.238071448727,
          "Personal": 59.02084262104158,
          "revenue": 686.7956141626344,
          "ebit": 288.45415794830643,
          "nopat": 230.76332635864514,
          "da": 109.8872982660215,
          "capex": 164.83094739903225,
          "delta_nwc": 1.4392244283048912,
          "fcff": 174.3804527973295
        },
        {
          "year": 10,
          "Productivity": 256.2004845961161,
          "Cloud": 395.4475943066761,
          "Personal": 60.201259473462414,
          "revenue": 711.8493383762545,
          "ebit": 298.9767221180269,
          "nopat": 239.1813776944215,
          "da": 106.77740075643818,
          "capex": 163.72534782653855,
          "delta_nwc": 1.2526862106810086,
          "fcff": 180.98074441364014
        }
      ]
    },
    "Base": {
      "per_share": 426.8121429482042,
      "enterprise": 3236.917901392966,
      "equity": 3181.030901392966,
      "bridge": -55.88699999999999,
      "terminal_share": 0.7074239942497647,
      "terminal_fcff": 298.152969671795,
      "pv_explicit": 947.0445105309881,
      "pv_terminal": 2289.873390861978,
      "rows": [
        {
          "year": 1,
          "Productivity": 158.19548,
          "Cloud": 176.37248,
          "Personal": 52.97096,
          "revenue": 387.53892,
          "ebit": 178.2679032,
          "nopat": 142.61432256,
          "da": 54.25544880000001,
          "capex": 193.76946,
          "delta_nwc": 2.7849960000000014,
          "fcff": 0.31531536000000493
        },
        {
          "year": 2,
          "Productivity": 177.1789376,
          "Cloud": 220.4656,
          "Personal": 54.0303792,
          "revenue": 451.6749168,
          "ebit": 205.51208714400002,
          "nopat": 164.40966971520004,
          "da": 76.78473585600001,
          "capex": 203.25371256,
          "delta_nwc": 3.2067998399999995,
          "fcff": 34.73389317120004
        },
        {
          "year": 3,
          "Productivity": 196.66862073600004,
          "Cloud": 268.968032,
          "Personal": 55.651290576,
          "revenue": 521.287943312,
          "ebit": 234.57957449040003,
          "nopat": 187.66365959232004,
          "da": 99.04470922928,
          "capex": 203.30229789168,
          "delta_nwc": 3.480651325600002,
          "fcff": 79.92541960432004
        },
        {
          "year": 4,
          "Productivity": 216.33548280960005,
          "Cloud": 320.07195808,
          "Personal": 57.32082929328,
          "revenue": 593.72827018288,
          "ebit": 264.2090802313816,
          "nopat": 211.3672641851053,
          "da": 118.74565403657601,
          "capex": 195.93032916035042,
          "delta_nwc": 3.622016343543999,
          "fcff": 130.56057271778687
        },
        {
          "year": 5,
          "Productivity": 235.80567626246406,
          "Cloud": 371.28347137279997,
          "Personal": 59.0404541720784,
          "revenue": 666.1296018073424,
          "ebit": 296.4276728042674,
          "nopat": 237.1421382434139,
          "da": 133.2259203614685,
          "capex": 186.5162885060559,
          "delta_nwc": 3.6200665812231194,
          "fcff": 180.23170351760342
        },
        {
          "year": 6,
          "Productivity": 254.6701303634612,
          "Cloud": 423.263157364992,
          "Personal": 60.81166779724075,
          "revenue": 738.744955525694,
          "ebit": 328.7415052089338,
          "nopat": 262.99320416714704,
          "da": 140.36154154988185,
          "capex": 184.6862388814235,
          "delta_nwc": 3.630767685917579,
          "fcff": 215.0377391496878
        },
        {
          "year": 7,
          "Productivity": 272.4970394889035,
          "Cloud": 474.05473624879113,
          "Personal": 62.63601783115798,
          "revenue": 809.1877935688526,
          "ebit": 360.0885681381394,
          "nopat": 288.07085451051154,
          "da": 145.65380284239347,
          "capex": 186.11319252083612,
          "delta_nwc": 3.5221419021579323,
          "fcff": 244.08932292991096
        },
        {
          "year": 8,
          "Productivity": 288.84686185823773,
          "Cloud": 521.4602098736702,
          "Personal": 64.51509836609272,
          "revenue": 874.8221700980007,
          "ebit": 389.2958656936103,
          "nopat": 311.4366925548883,
          "da": 148.71976891666012,
          "capex": 192.46087742156016,
          "delta_nwc": 3.2817188264574044,
          "fcff": 264.4138652235308
        },
        {
          "year": 9,
          "Productivity": 303.28920495114966,
          "Cloud": 563.1770266635639,
          "Personal": 66.4505513170755,
          "revenue": 932.916782931789,
          "ebit": 415.1479684046461,
          "nopat": 332.1183747237169,
          "da": 149.26668526908625,
          "capex": 195.9125244156757,
          "delta_nwc": 2.9047306416894174,
          "fcff": 282.567804935438
        },
        {
          "year": 10,
          "Productivity": 315.42077314919567,
          "Cloud": 596.9676482633778,
          "Personal": 68.44406785658776,
          "revenue": 980.8324892691612,
          "ebit": 436.47045772477674,
          "nopat": 349.1763661798214,
          "da": 137.3165484976826,
          "capex": 196.16649785383225,
          "delta_nwc": 2.3957853168686087,
          "fcff": 287.93063150680314
        }
      ]
    },
    "Upside": {
      "per_share": 605.1378701187496,
      "enterprise": 4565.97954599504,
      "equity": 4510.09254599504,
      "bridge": -55.88699999999999,
      "terminal_share": 0.728306116691467,
      "terminal_fcff": 432.9877284772281,
      "pv_explicit": 1240.5487139587242,
      "pv_terminal": 3325.4308320363157,
      "rows": [
        {
          "year": 1,
          "Productivity": 160.9954,
          "Cloud": 181.88412,
          "Personal": 54.052,
          "revenue": 396.93152,
          "ebit": 184.5731568,
          "nopat": 147.65852544,
          "da": 55.5704128,
          "capex": 198.46576,
          "delta_nwc": 3.254625999999999,
          "fcff": 1.5085522400000029
        },
        {
          "year": 2,
          "Productivity": 183.53475600000002,
          "Cloud": 234.63051480000001,
          "Personal": 55.67356,
          "revenue": 473.83883080000004,
          "ebit": 220.33505632200004,
          "nopat": 176.26804505760003,
          "da": 80.55260123600002,
          "capex": 213.22747386000003,
          "delta_nwc": 3.845365540000003,
          "fcff": 39.747806893599986
        },
        {
          "year": 3,
          "Productivity": 207.39427428,
          "Cloud": 295.63444864800005,
          "Personal": 57.9005024,
          "revenue": 560.929225328,
          "ebit": 263.63673590416,
          "nopat": 210.909388723328,
          "da": 106.57655281232,
          "capex": 218.76239787792002,
          "delta_nwc": 4.3545197263999995,
          "fcff": 94.36902393132799
        },
        {
          "year": 4,
          "Productivity": 232.28158719360002,
          "Cloud": 363.63037183704006,
          "Personal": 60.216522496,
          "revenue": 656.12848152664,
          "ebit": 308.3803863175208,
          "nopat": 246.70430905401665,
          "da": 131.225696305328,
          "capex": 216.5223989037912,
          "delta_nwc": 4.759962809932,
          "fcff": 156.64764364562143
        },
        {
          "year": 5,
          "Productivity": 257.83256178489603,
          "Cloud": 436.35644620444805,
          "Personal": 62.625183395840004,
          "revenue": 756.8141913851841,
          "ebit": 355.7026699510365,
          "nopat": 284.5621359608292,
          "da": 151.36283827703684,
          "capex": 211.9079735878516,
          "delta_nwc": 5.034285492927205,
          "fcff": 218.98271515708728
        },
        {
          "year": 6,
          "Productivity": 283.61581796338567,
          "Cloud": 514.9006065212486,
          "Personal": 65.13019073167361,
          "revenue": 863.6466152163079,
          "ebit": 405.91390915166465,
          "nopat": 324.73112732133177,
          "da": 164.0928568910985,
          "capex": 215.91165380407696,
          "delta_nwc": 5.341621191556186,
          "fcff": 267.5707092167971
        },
        {
          "year": 7,
          "Productivity": 309.1412415800904,
          "Cloud": 597.2847035646483,
          "Personal": 67.73539836094055,
          "revenue": 974.1613435056793,
          "ebit": 457.85583144766923,
          "nopat": 366.2846651581354,
          "da": 175.34904183102225,
          "capex": 224.05710900630623,
          "delta_nwc": 5.525736414468572,
          "fcff": 312.05086156838286
        },
        {
          "year": 8,
          "Productivity": 333.8725409064977,
          "Cloud": 680.9045620636991,
          "Personal": 70.44481429537818,
          "revenue": 1085.221917265575,
          "ebit": 510.05430111482025,
          "nopat": 408.0434408918562,
          "da": 184.48772593514778,
          "capex": 227.89660262577075,
          "delta_nwc": 5.5530286879947885,
          "fcff": 359.0815355132384
        },
        {
          "year": 9,
          "Productivity": 357.24361876995255,
          "Cloud": 762.613109511343,
          "Personal": 73.26260686719331,
          "revenue": 1193.119335148489,
          "ebit": 560.7660875197898,
          "nopat": 448.6128700158319,
          "da": 190.89909362375823,
          "capex": 226.6926736782129,
          "delta_nwc": 5.394870894145697,
          "fcff": 407.4244190672315
        },
        {
          "year": 10,
          "Productivity": 378.6782358961497,
          "Cloud": 838.8744204624775,
          "Personal": 76.19311114188105,
          "revenue": 1293.7457675005082,
          "ebit": 608.0605107252388,
          "nopat": 486.4484085801911,
          "da": 181.12440745007117,
          "capex": 232.8742381500915,
          "delta_nwc": 5.031321617600963,
          "fcff": 429.6672562625698
        }
      ]
    }
  },
  "sensitivity": [
    {
      "wacc": 0.08,
      "g": 0.025,
      "value": 481.5742936261156
    },
    {
      "wacc": 0.08,
      "g": 0.035,
      "value": 539.4760296917887
    },
    {
      "wacc": 0.08,
      "g": 0.045,
      "value": 629.8444486231981
    },
    {
      "wacc": 0.09,
      "g": 0.025,
      "value": 392.6361034114516
    },
    {
      "wacc": 0.09,
      "g": 0.035,
      "value": 426.8121429482042
    },
    {
      "wacc": 0.09,
      "g": 0.045,
      "value": 475.7377526290044
    },
    {
      "wacc": 0.1,
      "g": 0.025,
      "value": 328.0474314916589
    },
    {
      "wacc": 0.1,
      "g": 0.035,
      "value": 349.3292030409868
    },
    {
      "wacc": 0.1,
      "g": 0.045,
      "value": 378.02138470542326
    }
  ],
  "reverse_cloud_shift": 0.02969641621225077,
  "implied_discount": 0.08356142051827165,
  "entry_threshold": 340
}