dased on the following information, calculate the enterprise value using FCFF approach intrest rate k WACC Tax rate Terminal Growth Rate 5.0% 12.0% 8.0% 35.0% 4.5% Year 01 32.9% 33% 25.4% 25% 4.4 5.0 1.8 1.8 2 3 4 Gross Profit SG&A Expense NWC Turnover PPE Turnover 34% 25% 5.2 1.9 35% 25% 5.5 2.0 5 35% 24% 5.8 2.0 36% 23% 6.0 2.0 6 Year 0 1 2 3 4 5 140.00 143.50 150.00 159.70 168.50 176.10 Revenue Gross Profit SG&A Expense Depreciation Operating Profit Net Working Capital Net PP&E 8.00 8.00 8.00 7.90 8.00 8.40 EBIT(1-T) +Dep - (Cap. Exp.) - Increase in NWC FCFF: NOPAT Add: Depreciation Less: Capital Expenditures Less: Increase in NWC Free Cash Flow Year 6 Steady-State FCF Terminal Value 4.50 Discounted Cash Flow Enterprise Value