| 1 | 01-Heading | Heading [Hypercube] | Heading [Set] | Set |
| 2 | 02-Selected Operating Data | Selected Operating Data [Hypercube] | Selected Operating Data [Set] | Set |
| 3 | 02-Selected Operating Data | Selected Operating Data [Hypercube] | Growth Rates, Selected Operating Data [Set] | Set |
| 4 | 03-Selected Balance Sheet and Other Data | Selected Balance Sheet and Other Data [Hypercube] | Selected Balance Sheet and Other Data [Set] | Set |
| 5 | 03-Selected Balance Sheet and Other Data | Selected Balance Sheet and Other Data [Hypercube] | Growth Rates [Set] | Set |
| 6 | 04-Free Cash Flow Buildup | Free Cash Flow Buildup [Hypercube] | Free Cash Flow Buildup [Set] | Set |
| 7 | 04-Free Cash Flow Buildup | Free Cash Flow Buildup [Hypercube] | Unlevered Free Cash Flows [Roll Up] | Set |
| 8 | 04-Free Cash Flow Buildup | Free Cash Flow Buildup [Hypercube] | Unlevered Free Cash Flows | RollUp |
| 9 | 04-Free Cash Flow Buildup | Free Cash Flow Buildup [Hypercube] | Present Value of Free Cash Flows [Set] | Set |
| 10 | 05-Terminal Value | Terminal Value [Hypercube] | Terminal Value [Set] | Set |
| 11 | 06-Weighted Average Cost of Capital (WACC) | Weighted Average Cost of Capital [Hypercube] | Weighted Average Cost of Capital Components [Set] | Set |
| 12 | 06-Weighted Average Cost of Capital (WACC) | Weighted Average Cost of Capital [Hypercube] | Total Capital | RollUp |
| 13 | 06-Weighted Average Cost of Capital (WACC) | Weighted Average Cost of Capital [Hypercube] | Weightings [Set] | Set |
| 14 | 06-Weighted Average Cost of Capital (WACC) | Weighted Average Cost of Capital [Hypercube] | Resulting WACC [Set] | Set |
| 15 | 07-Enterprise Value to Equity Value | Enterprise Value to Equity Value [Hypercube] | Equity Value | RollUp |
| 16 | 07-Enterprise Value to Equity Value | Enterprise Value to Equity Value [Hypercube] | Equity Value per Share [Set] | Set |
| 17 | 08-Conclusion | Conclusion [Hypercube] | Valuation Gap per Share | RollUp |
