Can you assist me with my homework? I wanted to know if my calculations are right.

Using the following set of parameters:

Gross Margin 40%

Fixed Costs $2,000

Revenue Growth Rate for Years 1 to 5 10%

FCF Steady Growth 3%

Discount Rate 12%

Year 1 Revenue $5,000

Tax Rate 35%

Terminal Year 5

please answer the following questions

1. what percentage the terminal value contributes to the total enterprise value?
2. How sensitive is your valuation to inputs?

Enterprise Valuation & Terminal Value Given Gross Margin $ Fixed Costs Revenue Growth Rate for Years 1 - 5 FCF Steady Growth Discount Rate $ Year 1 Revenue Tax Rate Terminal Year 40% 2,000 10% 3% 12% 5,000 35% 5 1 Revenues Gross profits Fixed Costs Net Operating Income Taxes Free Cash Flow NPV for Years 1-5 Cash Flows Terminal Value (as of Year 5) PV of Terminal Value Enterprise Value PV of Terminal Value / Enterprise Value 2 3 4 Solution Legend Value given in problem Formula/Calculation/Analysis required Crystal Ball Input Crystal Ball Output 5