A company has the following characteristics

Cost of equity: $14\%$

Cost of debt $($before tax$)$: $10\%$

Debt to Equity ratio: $0\mathrm{.}75$

Tax rate: $20\%$

Its most recent operating profit $($EBIT$)$ was $$5$ million and is expected to grow at $15\%$ per

year for the medium$-$term.

It also had the following relevant items for the most recent results and its medium$-$term

growth rates.

Depreciation was $$100,000$ and is expected to grow at $10\%$ per year.

Increase in net working capital $($NWC$)$ was $$75,000$ and is expected to grow at $20\%$

per year.

Capital Expenditures $($CAPEX$)$ was $$200,000$ and is expected to grow at $15\%$ per year.

After $5$ years, the Adjusted Cash Flows From Assets are expected to grow at a constant rate

of $2\%,$ stretching until infinity.

Derive the WACC of the firm

Create a table of the Adjusted Cash Flows From Assets $($CFFA$)$ for the first $5$ years

Derive the value of the overall firm

Break down the value of the overall firm into debt and equity value