creat a report by using a data for Delta airlines, make sure to include the CEO, CFO, the background and all valubale informmation about the company
urgently needed
Your SAR Stock \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|} \hline \multirow{2}{*}{\multicolumn{4}{|c|}{\begin{tabular}{l} Your SAR Stock \\ Free cash flow to the firm (FCFF) forecast \end{tabular}}} & & \multicolumn{5}{|c|}{ Model values the stock at P(0) - Today's value } \\ \hline & & & & & \multicolumn{5}{|c|}{ Change FCFF(0) to calculate P(1) - One year from today } \\ \hline & & & & & (FCFF(O) (1+g) & & & & \\ \hline \multicolumn{10}{|c|}{ USS in millions, except per share data } \\ \hline Year & \multicolumn{2}{|l|}{ Value } & Growth & FCFF (t) or TV(t) & Present value at & WACC & 3.53% & & \\ \hline 0 & FCFF(0) & 2022 & \multirow[b]{2}{*}{3.5%} & (5,190,720,000) & (5,190,720,000) & & & & \\ \hline 1 & FCFF(1) & 2023 & & (5,372,395,200) & (5,189,355,739) & & & & \\ \hline 2 & FCFF(2) & 2024 & 2.2% & (5,490,163,743) & (5,122,432,913) & & & & \\ \hline 3 & FCFF(3) & 2025 & 0.9% & (5,538,708,318) & (4,991,659,670) & & & & \\ \hline 4 & FCFF(4) & 2026 & 0.4% & (5,515,241,639) & (4,801,163,643) & & & & \\ \hline 5 & FCFF(5) & 2027 & 1.7% & (5,419,740,814) & (4,557,282,730) & & & & \\ \hline 6 & FCFF(6) & 2028 & 3.0% & (5,255,009,143) & (4,268,216,316) & & & & \\ \hline 7 & FCFF(7) & 2029 & 4.3% & (5,026,554,446) & (3,943,563,404) & & & & \\ \hline 8 & FCFF(8) & 2030 & 5.7% & (4,742,289,466) & (3,593,784,135) & & & & \\ \hline 9 & FCFF(9) & 2031 & 7.0% & (4,412,076,257) & (3,229,627,457) & & & & \\ \hline 10 & FCFF(10) & 2032 & 9.6 & (3,989,445,671) & (2,820,768,627) & & 2.6% & \multicolumn{2}{|c|}{ Growth CAGR } \\ \hline 10 & TV(10) & & & (27,523,688,765) & (19,460,838,462) & & & & \\ \hline \multicolumn{5}{|c|}{ Enterprise Value } & \multirow{2}{*}{\begin{tabular}{r} (67,169,413,095) \\ (44,872,000,000) \end{tabular}} & & & & \\ \hline \multicolumn{4}{|c|}{ Less: Finance lease liabilities (fair value) } & & & WACCDebt & & & \\ \hline \multicolumn{4}{|c|}{ Intrinsic value of common stock } & & (112,041,413,095) & & & & \\ \hline & \multicolumn{3}{|c|}{ Shares Outstanding (Morningstar) } & & 639,000,000 & \multicolumn{2}{|l|}{ WACC, Shares } & & \\ \hline & & & & & & & & & \\ \hline \multicolumn{5}{|c|}{ Intrinsic value of Facebook Inc.'s common stock (per share) } & \multicolumn{3}{|c|}{$175.34 Intrinsic Value } & & \\ \hline \multicolumn{5}{|c|}{ Current share price } & $40.47 & \multicolumn{2}{|c|}{7 WACC, Stock Price } & & \\ \hline & & & & & & & & & \\ \hline & & & & & & 7 & & & \\ \hline & & & & & & & & & \\ \hline \end{tabular} our SAR Stock Jke Energy :8.68 vigus Close en 'reasury If Futures-ic Class Exercise: Use this full calculator for simulation 5 (4 points) Your SAR Stock \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|} \hline \multirow{2}{*}{\multicolumn{4}{|c|}{\begin{tabular}{l} Your SAR Stock \\ Free cash flow to the firm (FCFF) forecast \end{tabular}}} & & \multicolumn{5}{|c|}{ Model values the stock at P(0) - Today's value } \\ \hline & & & & & \multicolumn{5}{|c|}{ Change FCFF(0) to calculate P(1) - One year from today } \\ \hline & & & & & (FCFF(O) (1+g) & & & & \\ \hline \multicolumn{10}{|c|}{ USS in millions, except per share data } \\ \hline Year & \multicolumn{2}{|l|}{ Value } & Growth & FCFF (t) or TV(t) & Present value at & WACC & 3.53% & & \\ \hline 0 & FCFF(0) & 2022 & \multirow[b]{2}{*}{3.5%} & (5,190,720,000) & (5,190,720,000) & & & & \\ \hline 1 & FCFF(1) & 2023 & & (5,372,395,200) & (5,189,355,739) & & & & \\ \hline 2 & FCFF(2) & 2024 & 2.2% & (5,490,163,743) & (5,122,432,913) & & & & \\ \hline 3 & FCFF(3) & 2025 & 0.9% & (5,538,708,318) & (4,991,659,670) & & & & \\ \hline 4 & FCFF(4) & 2026 & 0.4% & (5,515,241,639) & (4,801,163,643) & & & & \\ \hline 5 & FCFF(5) & 2027 & 1.7% & (5,419,740,814) & (4,557,282,730) & & & & \\ \hline 6 & FCFF(6) & 2028 & 3.0% & (5,255,009,143) & (4,268,216,316) & & & & \\ \hline 7 & FCFF(7) & 2029 & 4.3% & (5,026,554,446) & (3,943,563,404) & & & & \\ \hline 8 & FCFF(8) & 2030 & 5.7% & (4,742,289,466) & (3,593,784,135) & & & & \\ \hline 9 & FCFF(9) & 2031 & 7.0% & (4,412,076,257) & (3,229,627,457) & & & & \\ \hline 10 & FCFF(10) & 2032 & 9.6 & (3,989,445,671) & (2,820,768,627) & & 2.6% & \multicolumn{2}{|c|}{ Growth CAGR } \\ \hline 10 & TV(10) & & & (27,523,688,765) & (19,460,838,462) & & & & \\ \hline \multicolumn{5}{|c|}{ Enterprise Value } & \multirow{2}{*}{\begin{tabular}{r} (67,169,413,095) \\ (44,872,000,000) \end{tabular}} & & & & \\ \hline \multicolumn{4}{|c|}{ Less: Finance lease liabilities (fair value) } & & & WACCDebt & & & \\ \hline \multicolumn{4}{|c|}{ Intrinsic value of common stock } & & (112,041,413,095) & & & & \\ \hline & \multicolumn{3}{|c|}{ Shares Outstanding (Morningstar) } & & 639,000,000 & \multicolumn{2}{|l|}{ WACC, Shares } & & \\ \hline & & & & & & & & & \\ \hline \multicolumn{5}{|c|}{ Intrinsic value of Facebook Inc.'s common stock (per share) } & \multicolumn{3}{|c|}{$175.34 Intrinsic Value } & & \\ \hline \multicolumn{5}{|c|}{ Current share price } & $40.47 & \multicolumn{2}{|c|}{7 WACC, Stock Price } & & \\ \hline & & & & & & & & & \\ \hline & & & & & & 7 & & & \\ \hline & & & & & & & & & \\ \hline \end{tabular} our SAR Stock Jke Energy :8.68 vigus Close en 'reasury If Futures-ic Class Exercise: Use this full calculator for simulation 5 (4 points)
