Interest in Germany: ~0-1%, expected inflation: 1-2%, terminal value: X unknown (but not 0). Just adding these parameters would change the conclusion of your valuation model significantly. Secondly losses are not subsidies. Subsidies are what governments dole out, losses are for investors and companies.