d- wnal I5 I'fUUl llllll UI HIE IIIllIIIHIU 1ull'EllLHj U'l I'IUIIII'J UBF'ULH ELLIS-fl i15- UI THUTUEII]? II UUI, assuming that it will have: [a]: the earne eatee grewth rate as in fieeai amen fer the next fteen years. (in a grewth rate {if 11% bayond year 15, {e} maintain its tiaeat Et} NOPAT margin for the next 15 years and beyond, {d} maintain its tieeal RUDD net werking capital to eatee ratie. net eperating aeeete to sales ratie ter the next 14 yeare and heyend. [e] maintain its tieeal 200E] hdek net debt te net capital ratid fer the next tdurteen yeare and beyeed, {f} a risk free rate at 5.3%, east of debt ef 6%. edmmen Etuit'ir beta of 1.09. and a market risk eremium et tree