For our DCF model, we note that Ezra's valuation is more sensitive to changes in the WACC as compared to the long-term
growth rate assumption. Every 0.25% change in our long-term growth rate assumption would impact Ezra's valuation by only
about 7-8%, while every 0.25% change in the WACC would impact valuation by about 8-10%.