Case 2 The current date for your analysis is 1/1/2023. Please follow the questions below to calculate the price per share. Year 2022 2023 2024 2025 2026 Steady State (2027) WACC 9.00% 31.00% Tax Rate Revenue $1,650.00 $198.00 $1,700.00 $204.00 $1,725.00 $207.00 $1,750.00 $210.00 $1,800.00 $216.00 $1,850.00 $222.00 EBIT Net Working Capita Net Fixed Assets $495.00 $900.00 $255.00 $850.00 $258.75 $862.50 $262.50 $875.00 $270.00 $900.00 $277.50 $925.00 What is NOPAT for 2023 - 2024? What is the Change in NWC? What is the Change in NFA? What is the Free Cash Flow to the Firm? What is the Terminal Value at year ending 2026 with a 3.0% growth rate? What is the Present Value of FCFF? What is the Present Value of the Terminal Value calculated above? What is the Enterprise Value? If the current debt is $250.00, what is the value of equity? If there are 50 Shares, what is the Price Per Share? Case 2 The current date for your analysis is 1/1/2023. Please follow the questions below to calculate the price per share. Year 2022 2023 2024 2025 2026 Steady State (2027) WACC 9.00% 31.00% Tax Rate Revenue $1,650.00 $198.00 $1,700.00 $204.00 $1,725.00 $207.00 $1,750.00 $210.00 $1,800.00 $216.00 $1,850.00 $222.00 EBIT Net Working Capita Net Fixed Assets $495.00 $900.00 $255.00 $850.00 $258.75 $862.50 $262.50 $875.00 $270.00 $900.00 $277.50 $925.00 What is NOPAT for 2023 - 2024? What is the Change in NWC? What is the Change in NFA? What is the Free Cash Flow to the Firm? What is the Terminal Value at year ending 2026 with a 3.0% growth rate? What is the Present Value of FCFF? What is the Present Value of the Terminal Value calculated above? What is the Enterprise Value? If the current debt is $250.00, what is the value of equity? If there are 50 Shares, what is the Price Per Share