DCF Discounted Cash Flow Valuation

Build a comprehensive DCF valuation model for e.g., Apple Inc. in the e.g., Technology / Consumer Electronics industry. Key financial data: e.g., Revenue: $394B, EBITDA: $130B, FCF: $110B, Net Debt: $50B Please provide: 1. Revenue and cash flow projections (5-10 year forecast) 2. WACC calculation with assumptions 3. Terminal value using both perpetuity growth and exit multiple methods 4. Sensitivity analysis on key assumptions (discount rate, growth rate) 5. Implied share price and upside/downside vs current valuation 6. Key risks to the DCF thesis