⚠ DCF unavailable: same-period, same-currency gross interest expense is unavailable and cannot be assumed zero, so operating cash flow cannot be reconciled to FCFF. Financial evidence and eligible comparables remain available. · Comparables refused: the implied $15.61 is 0.0x spot $365.87, outside the 0.25x–2.5x band — the cohort is describing a different business.