Conduct a 2-dimensional sensitity analysis of your estimated share price (based on Question 4's DCF model) by varying the WACC after tax (in the table's left column) and the year 5 revenue growth rate (in the table's top row). Make the WACC numbers increase from smaller to bigger as they're written from top to bottom, and make the growth rate numbers increase from smaller to bigger as they're listed from left to right.

Year 5 revenue growth rate WACC after tax Year 5 revenue growth rate WACC after tax