Company: OSRH
Filing Date: 2025-01-24
Form Type: S-4/A
Source: 0001213900-25-006139
Chunk: 909

Company: OSR Holdings, Inc.
Filing Date: 2025-01-24
Form: S-4/A
Chunk 909
---
 | 17.5000 |   |     | 18.5000 |   |     | 19.5000 |   |     | 20.5000 |   |
| PV Factor            |     |         |     | 0.2234 |   |     |  0.1908 |   |     |  0.1629 |   |     |  0.1392 |   |     |  0.1188 |   |     |  0.1015 |   |     |  0.0867 |   |     |  0.0740 |   |     |  0.0632 |   |     |  0.0540 |   |     |  0.0461 |   |     |  0.0394 |   |
| Present Value of FCF |     |         |     |  3,650 |   |     |   5,892 |   |     |   7,499 |   |     |   8,597 |   |     |   9,290 |   |     |   9,664 |   |     |   9,789 |   |     |   9,722 |   |     |   9,512 |   |     |   9,196 |   |     |   8,805 |   |     |   6,820 |   |
| rNet Present Value   |     | 104,147 |     |        |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |

Annex I-27

Estimating Future Cash Flows to Calculate Enterprise Value Darnatein Co., Ltd.
DRT 101 (Osteoarthritis) - 3/3

| Currency: USD k      |     |         |     |    FY45 |   |     |    FY46 |   |     |    FY47 |   |     |    FY48 |   |     |    FY49 |   |     |    FY50 |   |     |    FY51 |   |
| Revenue              |     |         |