Build a Discounted Cash Flow (DCF) model in Microsoft Excel for "Delphi Technologies PLC" from 2018 up to 2023.

Please add assumptions and outputs

Growth Rate: 4%

Discount Rate: 12%

Number of Shares: 87million

Six Months Ended June 30, 2019 2018 (in millions) Cash flows from operating activities 195 S 50 Net income Adjustments to reconcile net income to net cash provided by operating activities: 100 112 Depreciation and amortization (17) (11) Restructuring expense, net of cash paid 3 (2) Deferred income taxes 22 18 Pension and other postretirement benefit expenses (1) (6) Income from equity method investments, net of dividends received 8 10 Other, net Changes in operating assets and liabilities (6) 64 Accounts receivable, net (32) (22) Inventories Accounts payable (13) (72) Other, net (6) (15) Pension contributions (26) (23) Net cash provided by operating activities 91 239 Cash flows from investing activities Capital expenditures (234) (123) Proceeds from sale of property 1 Proceeds from insurance settlement claims 1 Cost of technology investments (7) Settlement of undesignated derivatives (1) (10) Net cash used in investing activities 230) (138) Cash flows from financing activities: Net repayments under other short-term debt agreements (2) Repayments under long-term debt agreements (19) (9) Dividend payments of consolidated affiliates to minority shareholders (8) (10) un Repurchase of ordinary shares (29) Distribution of cash dividends (30) Taxes withheld and paid on employees' restricted share awards (2) (5) Net cash used in financing activities (58) (56) Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash (12) Decrease in cash, cash equivalents and restricted cash (197) 33 Cash, cash equivalents and restricted cash at beginning of period 360 339 Cash, cash equivalents and restricted cash at end of period $ 163 $ 372 I Six Months Ended June 30, 2019 2018 (in millions) Cash flows from operating activities 195 S 50 Net income Adjustments to reconcile net income to net cash provided by operating activities: 100 112 Depreciation and amortization (17) (11) Restructuring expense, net of cash paid 3 (2) Deferred income taxes 22 18 Pension and other postretirement benefit expenses (1) (6) Income from equity method investments, net of dividends received 8 10 Other, net Changes in operating assets and liabilities (6) 64 Accounts receivable, net (32) (22) Inventories Accounts payable (13) (72) Other, net (6) (15) Pension contributions (26) (23) Net cash provided by operating activities 91 239 Cash flows from investing activities Capital expenditures (234) (123) Proceeds from sale of property 1 Proceeds from insurance settlement claims 1 Cost of technology investments (7) Settlement of undesignated derivatives (1) (10) Net cash used in investing activities 230) (138) Cash flows from financing activities: Net repayments under other short-term debt agreements (2) Repayments under long-term debt agreements (19) (9) Dividend payments of consolidated affiliates to minority shareholders (8) (10) un Repurchase of ordinary shares (29) Distribution of cash dividends (30) Taxes withheld and paid on employees' restricted share awards (2) (5) Net cash used in financing activities (58) (56) Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash (12) Decrease in cash, cash equivalents and restricted cash (197) 33 Cash, cash equivalents and restricted cash at beginning of period 360 339 Cash, cash equivalents and restricted cash at end of period $ 163 $ 372