The Global Valuation Group has produced a discounted cash flow model that is populated by both UBS analysts’ forecast information and
users’ assumptions. It produces a target share price based on these inputs and can be used, amongst other things, to derive implied market
assumptions (such as the implied medium-term growth rate).