could you show the formula on excel as well ? thank you

Case 2 The current date for your analysis is 1/1/2023. Please follow the questions below to calculate the price per share. Year 2023 2024 2025 2026 Steady State (2027) WACC Tax Rate 2022 9.00% 31.00% Revenue EBIT $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 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