NEED ASAP. Find data (Blue fill only, If the Prepaid Expense and Deferred revenues don't show in the Balance sheet or Income Statement or Cash Flow, leave it emty). PLEASE SHOW FORMULAS

USING THESE DATA TO ANSWER

Dec. 29, 2018 $21,053.00 $113.77 7,520 Dec. 28, 2019 $21,048.00 $423.44 9,204 Dec. 26, 2020 $20,899.00 -$504.83 10,482 4194 7,659 8,744 5865 6,782 8,427 5. Free Cash Flow Calculation Net Income PLUS Interest(1 - Tax Rate) PLUS Depreciation Net Working Capital Calculation (NWC) OP CASH AR INV Prepaid Expenses AP Acc Exp Deferred Revenues or Income NWC (Net Working Capitol) Chg in NWC CAPEX FCFF = NI = Interest(1 - Tax Rate) + Depreciation - Chg in NWC - CAPEX WACC Constant Growth Rate (Estimated) (Find growth rate on gurufocus.com, Company is INTEL Corp) PV of FCFF (Intrinsic Enterprise Value) 4,128 10,636 5,581 12,670 4.50% 4.50%