We conducted a critical review of the business plan prepared by Management, with a particular focus on market assumptions, projected sales and gross margins. We also analysed the impact of economic cycles on the terminal value, including the determination of a recurring level of working capital. Additionally, we calculated the appropriate cost of capital and performed a comprehensive sensitivity analysis.