Intrinsic Valuation of: MCHPP
	Free Cash Flow Average and Growth over past 5Y					Key Statistics
	Year		FCF	FCF (FCF/Revenue)
	2020		-	-		EPS (FY)	-		Market Cap	-
	2021		-	- (-)		P/E Ratio	-		Total Asset	$15B
	2022		$2B	- (-)		Net Income	$-500,000		Total Debt	$6B
	2023		$3B	26.8% (2.5%)		EBITDA	$1B		Total Liab	$8B
	2024		$3B	-16.8% (-8.1%)		Opr Margin	0.09		Debt/Equity	0.80
	2025		$772M	-70.4% (-48.6%)		PreTax Margin	2.82		BV/Share	-
	5Y Average FCF		$2B	-20.1% (-18.1%)
						Overall Market Assumptions:
	Assumptions:					P/E for No-Growth Company:			7.0
	Perpetual Growth Rate (g):	2.5%				Historical US Bond Yield:			4.4%
	Discount Rate (WACC):	7.4%				Current US Bond Yield:			3.5%
	Forcasting Future Free Cash Flow for next 6Y					Modified Benjamin Graham's Intrinsic Value
	Year		FCF Projection (4.0%)
	2026		$803M			MBG Intrinsic Value			-
	2027		$835M
	2028		$869M
	2029		$903M
	2030		$939M
	2031		$977M
	Terminal Value		$20B			Net Worth/Share			-
	DCF Valuation			DCF Valuation "What If" Scenario Table
	Enterprise Value	$17B				Growth Rate
	(+) Cash & Cash Equivalents	$772M			$12B	1.5%	2.0%	2.5%	3.0%	3.5%
	(-) Total Debt	$6B		WACC	7.3%	10,422,199,428	11,525,876,910	12,858,059,048	14,497,904,496	16,565,908,024
	Equity Value	$12B			7.4%	10,290,216,851	11,371,817,633	12,675,057,920	14,275,841,652	16,289,198,510
	Shares Outstanding	-			7.4%	10,160,464,300	11,220,599,344	12,495,771,923	14,058,793,842	16,019,531,262
					7.9%	8,974,142,841	9,848,858,782	10,884,664,214	12,130,572,168	13,657,723,452
	DCF Intrinsic Value	$12B			8.4%	7,959,368,813	8,690,763,997	9,545,497,323	10,557,640,101	11,775,085,674
Analyzed by QuantJuice (2025)