how to solve this on excel step by step with elaboration and please calculate the numbers:

1) Valuation: What is the value of this breakthrough technology for FEV?

2) Decision: Should FEV take up this opportunity? Provide a decision based on your valuation.

3) Sensitivity analyses: Based on your fundamental analyses, provide reasonable assumptions on the probability of high and low states, then provide a "what if analysis" to describe the sensitivity of your valuation. And discuss how these changes would affect the final decision