need help, pls solve for each of the green shaded areas below. Please provide an answer for all of the squares pls, had a bad experience where a tutor gave only some and not all answers required.

there should be a value for each year and a formula too. Excel formulas would be more helpful but not required.

thank you in advance! Let me know if there is any additional information not provided or any questions and I'll respond ASAP!

Discount rate Growth rate after 2032 Note: This sets the growth rate for beyond 2032. Long term Explicit forecasts based on business analysis Transition period to steady-state assumptions Steady state 2018 2019 2020 2021 2022 2023 024 2025 202 2027 2028 2029 2030 2031 2032 Revenue growth 3.2% 4.3% 4.7% 1.7% 4.2% 3.8% 3.3% 2.8% 2.3% 1.9% 1.4% 0.9% 0.5% 0.0% EBIT margin 16.8% 17.8% 18.3% 18.8% 19.3% 19.8% 20.3% 20.8% 21.0% 21.0% 21.0% 21.0% 21.0% 21.0% Tax rate 27.7% 27.9% 28.1% 28.2% 29.0% 29.0% 29.0% 29.0% 29.0% 29.0% 29.0% 29.0% 29.0% 29.0% D&A as % of revenue 4.2% 4.1% 4.1% 4.0% 3.9% 3.8% 3.7% 3.6% 3.5% 3.4% 3.3% 3.2% 3.1% 3.0% Working capital as % revenue 21.0% 20.6% 20.2% 19.8% 19.4% 19.1% 18.8% 18.5% 18.4% 18.2% 18.1% 18.0% 18.0% 17.9% 18.0% Capex as % revenue 4.7% 4.5% 4.4% 1.3% 4.2% 4.0% 3.9% 3.8% 3.6% 3.5% 3.4% 3.3% 3.1% 5.0% Working capital 2,786.91 Change in working capital 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 203 2032 Revenue 13,271 EBIT 1,855 Taxes 490 Net operating profit after tax 1,365 add D&A 559 subtract increase in working capital -127 subtract capex 636 Free cash flow (FCF) Termin Value as of end of fiscal 2018 % of Total 2032 PV FCF through 2022 PV FCF 2023-32, transition PV of terminal value Enterprise value subtract net debt subtract minority interests subtract unfunded pension liability Value of equity Number of shares 1,000 Value per share (EUR)