This document provides an example valuation of a fictional company called XYZ Inc. using discounted cash flow analysis. It lists assumptions for XYZ's capital structure, weighted average cost of capital calculation, and projected cash flows from 2010 to 2016 showing high initial growth rates that level off to 3% in 2017 onwards. The discounted cash flow valuation results in a negative enterprise and equity value, indicating the company is not currently a good investment.