Based on the assumptions in the first part, please complete the tables above. Forecast each of the components and provide explanations to support why you chose those numbers. Focus on:

• The key drivers of forecast and valuation such as sales, discount rate (whatever are key variables to the analysis)
• Discuss your growth rate in detail - consider 2 to 3 approaches to determining growth rate and discuss why you selected the one you did.

FINANCIAL STATEMENTS FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 Forescast Period FY 2027 CASH FLOW STATEMENT (In Million of CAD) Property, Plant \& Equip Schedule FINANCIAL STATEMENTS FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 Forescast Period FY 2027 CASH FLOW STATEMENT (In Million of CAD) Property, Plant \& Equip Schedule