v3.25.1
Fair Value (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value Disclosures [Abstract]  
Schedule of Valuation Methodology and Significant Unobservable Inputs The valuation methodology and the significant unobservable inputs are set out below.

 

 

Valuation technique

 

Significant other
unobservable input

 

Value

Identifiable intangible asset

 

Discounted Cash Flow Model

 

Weighted average cost of capital

 

28%

 

 

 

Long-term revenue growth rate

 

3%

 

 

 

 

Long-term after-tax net operating profit margin

 

11%