Base OCF
Base CapEx
Base FCF (OCF - CapEx)$107,500
New CapEx$10,500
New FCF$107,500
Sensitivity is linear by construction: a 10% CapEx lift cuts FCF by exactly the same dollar amount as a 10% CapEx cut adds. For more interesting non-linearities, layer revenue-growth assumptions into a full DCF.