Need help thank you

WACC Method Gray cells are given by assumption Green you need to figure out IAN Corps. Key statistics FCF Growth rate after year 3 39 D/E 0.30 to 0.06 tc 21% Book value of Debt 95.00 Cash holdings 25.00 Shares outstanding 63.00 Interest rates 396 E[ro] 105 Esitmate JAN Carp's Ba from comparable companies Comparable firms D/E BA Harris Enterprises 122 1.00 Tindall Ventures 1.12 0.70 Orr Limited 1.29 0.80 Average Compute JAN Corp's WACC TA