This document provides 5-year projections for revenue, operating income, capital expenditures, free cash flow, and enterprise value for an unnamed company. It forecasts that revenue will grow at around 10% annually through 2021, operating income will be around 7.8% of revenue each year, and capital expenditures will decrease annually from $1.26 billion in 2015 to $0 in 2020. The projections result in an estimated enterprise value of $56.14 billion for the 5-year forecast period.