Can you please help on the calculation What is the r and t value How is PVTV and WACC calculated(for calculating the intrinsic value by DCF method)

Balance Sheet

Maruti Suzuki India

Standalone Balance Sheet

------------------- in Rs. Cr. -------------------

Mar 16

Mar-17

Mar-18

Mar-19

Mar-20

Mar 21

12 mths

12 mths

12 mths

12 mths

12 mths

12 mths

EQUITIES AND LIABILITIES

SHAREHOLDER'S FUNDS

Equity Share Capital

151

151

151

151

151

151

Total Share Capital

151

151

151

151

151

151

Reserves and Surplus

29,733.20

36,280.10

41,606.30

45,990.50

48,286.00

51,215.80

Total Reserves and Surplus

29,733.20

36,280.10

41,606.30

45,990.50

48,286.00

51,215.80

Total Shareholders Funds

29,884.20

36,431.10

41,757.30

46,141.50

48,437.00

51,366.80

NON-CURRENT LIABILITIES

Long Term Borrowings

Deferred Tax Liabilities [Net]

194.3

466.2

558.9

564

598.4

384.7

Other Long Term Liabilities

807.5

1,105.00

1,585.30

2,036.50

2,170.30

2,164.50

Long Term Provisions

14.8

21.9

26.5

39.5

51.6

44.7

Total Non-Current Liabilities

1,016.60

1,593.10

2,170.70

2,640.00

2,820.30

2,593.90

CURRENT LIABILITIES

Short Term Borrowings

77.4

483.6

110.8

149.6

106.3

488.8

Trade Payables

7,407.30

8,367.30

10,497.00

9,633.00

7,494.10

10,161.70

Other Current Liabilities

3,155.60

3,926.50

4,274.30

3,743.30

3,014.80

4,714.60

Short Term Provisions

398.9

449

560

624.4

679.6

741.6

Total Current Liabilities

11,039.20

13,226.40

15,442.10

14,150.30

11,294.80

16,106.70

Total Capital And Liabilities

41,940.00

51,250.60

59,370.10

62,931.80

62,552.10

70,067.40

ASSETS
NON-CURRENT ASSETS
Tangible Assets	12,163.10	12,919.70	13,047.30	14,956.70	15,374.50	14,732.80
Intangible Assets	346.9	373	311.7	451.1	335.8	224.2
Capital Work-In-Progress	1,006.90	1,252.30	2,125.90	1,600.10	1,337.40	1,192.30
Intangible Assets Under Development		0	0	0	70.9	297.5
Fixed Assets	13,516.90	14,545.00	15,484.90	17,007.90	17,118.60	16,446.80
Non-Current Investments	18,875.40	26,302.20	34,072.90	31,469.50	35,248.80	33,371.00
Long Term Loans And Advances	0.4	0.3	0.2	0.2	0.2	0.2
Other Non-Current Assets	1,701.30	1,626.90	1,890.70	2,092.60	1,757.10	1,722.70
Total Non-Current Assets	34,094.00	42,474.40	51,448.70	50,570.20	54,124.70	51,540.70
CURRENT ASSETS
Current Investments	1,056.80	2,178.80	1,217.30	5,045.50	1,218.80	8,415.70
Inventories	3,132.10	3,262.20	3,160.80	3,325.70	3,214.90	3,050.00
Trade Receivables	1,322.20	1,199.20	1,461.80	2,310.40	1,974.90	1,276.60
Cash And Cash Equivalents	42.2	13.8	71.1	178.9	21.1	3,036.40
Short Term Loans And Advances	147.8	2.5	3	16	16.9	23
OtherCurrentAssets	2,144.90	2,119.70	2,007.40	1,485.10	1,980.80	2,725.00
Total Current Assets	7,846.00	8,776.20	7,921.40	12,361.60	8,427.40	18,526.70
Total Assets	41,940.00	51,250.60	59,370.10	62,931.80	62,552.10	70,067.40
Free Cash Flow to Firm	Mar-16	Mar-17	Mar-18	Mar-19	Mar-20	Mar-21
EBIT (Profit after Tax +Finance Cost)	7,525.20	10,049.70	11,349.10	10,541.40	7,197.70	5,260.20
EBIT x (1-t) = (EBIT x (1-.34))	4966.632	6632.802	7490.406	6957.324	4750.482	3471.732
(+) Depreciation and Amortisation	2,820.20	2,602.10	2,757.90	3,018.90	3,525.70	3,031.50
(-) Capital Expenditure		3,630.20	3,697.80	4,541.90	3,636.40	2,359.70
(-) Change in Working Capital	-3,193.20	-4,450.20	-7,520.70	-1,788.70	-2,867.40	2,420.00
Free Cash Flow		10,054.90	14,071.21	7,223.02	7,507.18	1,723.53
Growth Rate			39.94%	-48.67%	3.93%	-77.04%