How to evaluate the Corporate valuation model of given data?

WACC 7%

A B FCF estimation: in euro millions EBIT(operating profit) Tax rate Net operating profit after taxes Cash and cash equivalelnts Trade and other accounts receivable Inventories, net Operating current assets Trade accounts payables Accruals Operating current liabilities Net operating working capital Property, plant and equipment less depreciation, net Total net operating capital Net investment in operating capital Free Cash Flow 2019 1231.000 0.193 994.033 228.000 583.000 438.00 1249.000 544.000 481.000 1025.000 224.000 8,873.00 9097.000 -173.000 1167.033 2018 1065.000 0.220 830.807 832.000 467.000 393.00 1692.000 452.000 415.000 867.000 825.000 8,445.00 9270.000 892.000 -61.194 2017 598.000 0.248 449.636 322.000 619.000 324.00 1265.000 451.000 359.000 810.000 455.000 7,923.00 8378.000 386.000 63.636 2016 639.000 0.366 405.190 790.000 407.000 283.00 1480.000 337.000 302.000 639.000 841.000 7,151.00 7992.000 A B FCF estimation: in euro millions EBIT(operating profit) Tax rate Net operating profit after taxes Cash and cash equivalelnts Trade and other accounts receivable Inventories, net Operating current assets Trade accounts payables Accruals Operating current liabilities Net operating working capital Property, plant and equipment less depreciation, net Total net operating capital Net investment in operating capital Free Cash Flow 2019 1231.000 0.193 994.033 228.000 583.000 438.00 1249.000 544.000 481.000 1025.000 224.000 8,873.00 9097.000 -173.000 1167.033 2018 1065.000 0.220 830.807 832.000 467.000 393.00 1692.000 452.000 415.000 867.000 825.000 8,445.00 9270.000 892.000 -61.194 2017 598.000 0.248 449.636 322.000 619.000 324.00 1265.000 451.000 359.000 810.000 455.000 7,923.00 8378.000 386.000 63.636 2016 639.000 0.366 405.190 790.000 407.000 283.00 1480.000 337.000 302.000 639.000 841.000 7,151.00 7992.000