Fair Value Update

The fair value estimate update reflects changes in long‑term revenue growth assumption (remained at 4.13%), projected net profit margin (stable at 2.95%), and future P/E multiple (increased from 8.0x to 8.5x). The discount rate remained unchanged at 11.48%.