The valuation tool calculates the share price in 2 years time by (i) extrapolating the FCF per share two years into the future, and (ii) using the 10-year average FCF yield. The tool then calculates the CAGR to expect over the next 2 years. Users should adjust the forecasts based on their own calculations and assumptions.