1) You have been asked to do a discounted cash flow valuation of a firm and have been given the following partial inputs to the valuation Year Growth rate EBIT (1-t) 2 20% 3 20% 20% 5% 100.00 120.00 151.20 144.00 Capex 80.00 96.00 50.40 Cost of Equity Cost of Debt Debt Ratio 15.00% 7% 10% 15.00% 7% 10% 115.20 15.00% 701 10% 15.00% 701 10% Return on Capital 25% 25% 25% 15% The firm has a tax rate of 40%. Estimate the value of the fim today