This document provides a valuation of AirThread Connections using various methods. It calculates cash flows, discount rates, terminal values, and enterprise value using DCF and APV approaches. Synergies from a potential acquisition are estimated and incorporated into cash flows and enterprise value calculations. A graph compares the valuation results to public company comparables. Tax shield considerations related to leverage are also discussed.