help!

Value Creation Example Company 1 Revenue NOPAT Net Investment Free Cash Flow Year 1 1000.00 100.00 25.00 75.00 Year 2 1050.00 105.00 26.25 78.75 Year 3 1102.00 110.25 27.56 82.69 Year 4 1158.00 115.76 28.94 86.82 Year 5 1216.00 121.55 30.39 91.16 Company 2 Revenue NOPAT Net Investment Free Cash Flow Year 1 1000.00 100.00 50.00 50.00 Year 2 1050.00 105.00 52.50 52.50 Year 3 1102.00 110.25 55.13 55.13 Year 4 1158.00 115.76 57.88 57.88 Year 5 1216.00 121.55 60.78 60.78 Value Creation Example What is: IR = ROIC = WACC = 10% (assumed) Value using KDF = Change in Value =