⚠ DCF unavailable: same-period, same-currency capital expenditure is unavailable, so operating cash flow cannot be reconciled to FCFF. Financial evidence and eligible comparables remain available. · Comparables refused: the implied $201.80 is 5.0x spot $40.20, outside the 0.25x–2.5x band — the cohort is describing a different business.