II. Populate all the cells that are highlighted in yellow and compute intrinsic value, equity value and intrinsic value/share 2020 2021 2022 2023 2024 INPUT DATA P/E CAP SPEND/SHR L-T DEBT (thousands] SHARES (thousands) EPS WORKING CAP $ $ 15.00 15.25 9.00 $ 9.27 $ 40,000 $ 40,000 $ 1,900 1,900 4.00 $ 5.95 $ 4,000 $ 6,500 $ 15.00 9.55 $ 42,000 $ 2,000 6.50 $ 10,000 $ 14.50 14.00 9.83 $ 10.13 43,500 $ 45,000 2,000 2,050 7.25 $ 7.50 11,500 $ 15,000 $ $ CASH FLOW CALCULATIONS PROFITS AFTER TAX INTEREST AFTER TAX CHG WORKING CAP DEPRECN CAP SPENDING 20,500 22,000 22,667 23.333 24.000 Terminal Value FCFF DISCOUNT RATE CALCULATIONS WACC PV FACTOR FOR FCFF 8.70% 1.0000 8.70% 0.9200 8.90% 0.8448 9.10% 0.7743 9.10% 0.7097 equitu val PRESENT VALUES PV FCFF Intrinsic val atrinsical intrins hare 25.00% 3.00% Tax rate interest rate on debt kequity Terminal growth rate 9.50% 4.50% II. Populate all the cells that are highlighted in yellow and compute intrinsic value, equity value and intrinsic value/share 2020 2021 2022 2023 2024 INPUT DATA P/E CAP SPEND/SHR L-T DEBT (thousands] SHARES (thousands) EPS WORKING CAP $ $ 15.00 15.25 9.00 $ 9.27 $ 40,000 $ 40,000 $ 1,900 1,900 4.00 $ 5.95 $ 4,000 $ 6,500 $ 15.00 9.55 $ 42,000 $ 2,000 6.50 $ 10,000 $ 14.50 14.00 9.83 $ 10.13 43,500 $ 45,000 2,000 2,050 7.25 $ 7.50 11,500 $ 15,000 $ $ CASH FLOW CALCULATIONS PROFITS AFTER TAX INTEREST AFTER TAX CHG WORKING CAP DEPRECN CAP SPENDING 20,500 22,000 22,667 23.333 24.000 Terminal Value FCFF DISCOUNT RATE CALCULATIONS WACC PV FACTOR FOR FCFF 8.70% 1.0000 8.70% 0.9200 8.90% 0.8448 9.10% 0.7743 9.10% 0.7097 equitu val PRESENT VALUES PV FCFF Intrinsic val atrinsical intrins hare 25.00% 3.00% Tax rate interest rate on debt kequity Terminal growth rate 9.50% 4.50%