A$.[10$ pts$]$ Compute the NOPLAT for $2018$ with direct method.

B$.[20$ pts$]$ Compute the following variables for $2018$:

a$.$ EBITA

b$.$ CASH TAX

c$.$ FCF

d$.$ NET INCOME

e$.$ Invested Capital $2017$ consistently with FCF calculation

Question $2(30$ points$)$

Assume WACC of $8\%,$ growth rate of $6\%$ for one explicit modeling period of one year, terminal

growth of $2\mathrm{.}1\%,$ assume FCF in $2018$ is $72.$

A$.[10$ pts$]$ Value the company as of $2018.$

B$.[10$ pts$]$ If next period growth increases by $1\%,$ what is the change in TEV?

C$.[10$ pts$]$ If the terminal growth increases by $1\%,$ what is the change in TEV?