find the Terminal Value as well as PV of Terminal Value? find Total Enterprise Value?

Perpetuity Method Present Value of Projection Period $2,881.35 2008 Free Cash Flow $868.0 Perpetuity Growth Rate 3.0% (immediate growth after merger) Terminal Value $23,061.1 Years 5.0 Present Value of Terminal Value $16,537.14 Total Enterprise Value $23,404.58 Toal Debt $1,000.00 Shares Outstanding 275,742,319 Equity Value Share Price $22,404.58 $81.25 Stand-Alone Value Enterprise Value $19,418.49 Share Price $66.80 Synergies Asia: 5% -7% EMEAI: 3%-5% $514.65 $3,252.52 Internal Savings Sales & administrative expense savings $211.37 25% Reduction in NWC $7.56