Company: FVN
Filing Date: 2025-05-30
Form Type: S-4/A
Source: 0001829126-25-004067
Chunk: 201

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-05-30
Form: S-4/A
Chunk 201
---
 on projected fiscal year’s 2029 EBITDA. The terminal multiple was based on the discounted mean multiple of EV/LTM EBITDA of 16.5x calculated in the selected public companies analysis. King Kee estimated VIWO’s cost of equity to be16.8% and the after-tax cost of debt to be 2.9%. The average debt-to-total capitalization of the eight companies in the selected public companies analysis was 3.9%. King Kee used this average as the basis for estimating VIWO’s target capital structure to be 96.1% equity/ 3.9% debt. Based on the preceding inputs, VIWO’s weighted average cost of capital was calculated to be16.5%. As was the case with the terminal multiples, the discount rates were determined to be 16.5%. This analysis resulted in Indicated equity value for VIWO is $100 million.

<div align='center'>115</div>

Financial projection

KKG relied on the financial projection from October 1, 2024 to March 30, 2029 with the terminal year provided and approved by the VIWO Management

| ● | Revenue: growth margin range from 20.0% to 60.0% over the forecasting period |

| ● | EBIT: EBIT range from 10.0% to 15.0% over the forecasting period |

| ● | Income tax: The income tax over the forecasting period is 25.0% effective tax rate of the Company |

| ● | Working capital: range from 5.1% to 5.9% over the forecasting period |

| ● | Capital expenditure: keep around 0.1% as of revenue over the forecasting period |

The key parameters utilised included the following:

| ● | A discount rate of 16.5%. KKG utilized WACC of 16.5% as the discount rate in DCF approach |

| ● | A constant growth rate of 2.0% in terminal year. in determining the terminal value, KKG have adopted the constant growth model which is based on expected long term growth of the business into perpetuity |

| ● | A marketability discount of 28%. KKG applied marketability discount of 28% by reference to various studies of private transactions before IPOs. |

Based on the investigation and analyses, KKG is of the opinion that the fair value of 100% equity interest in VIWO Technology Inc. as at the valuation date on