less Valuation Business Valuation Part-1 Amount($ Million) Port-

7. The expected revenue for "j" Revenue(S MilEon) 8 10 15 22 30 26 23 20 part-j Period 1 Year 20 Years 4-6 Years 7-8 Years Business Valuation Amount($ Millhn) 1.50 Swnmaried mm z q3rkfJ12wu%lbws:- A zeu O.' trent Assets Million 17 3 20 (g) (h) Fixed are subject to depreciation at 15% as per WOV method. The company h as planned capital expenditures for the 8 years as follows: Amount(S Milion) 3.50 1.50 bvestment in Working Capital is estimated to be of Revenue. Applicable tax rate for the c.ynpany is 30%. Cost Of Equity is estimated to be 16%. The Free Cash of the firm is expted to grow at per annuam after 8 years [b) An expenQre and Strotemc expenses (cash) are Millbn) 1.6 shall be launched rawiring With information you are requiring to determir the: (i) Value of Firm (ii) Value of Equity