Reverse Engineered DCF

Does anyone have a valuation model built in this fashion that they care to share??

It’s easy son. Jack the wacc or adjust the growth!

Cheers. I just ended up locking the final value to equal the current mkt cap and am looking to see if growth rate is reasonable.

Did not have to change a thing afterall!!