Company: OSRH
Filing Date: 2025-01-24
Form Type: S-4/A
Source: 0001213900-25-006139
Chunk: 906

Company: OSR Holdings, Inc.
Filing Date: 2025-01-24
Form: S-4/A
Chunk 906
---
 13.5000 |   |     | 14.5000 |   |     | 15.5000 |   |     | 16.5000 |   |     | 17.5000 |   |     | 18.5000 |   |     | 19.5000 |   |     | 20.5000 |   |     | 21.5000 |   |     | 22.5000 |   |     | 23.5000 |   |
| PV Factor            |     |        |     |  0.1951 |   |     |  0.1693 |   |     |  0.1468 |   |     |  0.1274 |   |     |  0.1105 |   |     |  0.0959 |   |     |  0.0832 |   |     |  0.0722 |   |     |  0.0626 |   |     |  0.0543 |   |     |  0.0471 |   |     |  0.0409 |   |     |  0.0355 |   |
| Present Value of FCF |     |        |     |   2,946 |   |     |   3,645 |   |     |   4,125 |   |     |   3,615 |   |     |   3,168 |   |     |   2,777 |   |     |   2,427 |   |     |   2,123 |   |     |   1,546 |   |     |   1,081 |   |     |     708 |   |     |     411 |   |     |     178 |   |
| rNet Present Value   |     | 32,693 |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |

Annex I-21

Estimating Future Cash Flows to Calculate Enterprise Value Vaximm AG Liver Cancer – 1