Need help With f & g..the WACC Is 6.53% 
Discounted Free Cash Flow Method To determine the stock value based on the free cash flow method is much easier for a number ofreasons. Namely, the following speculation is supported by real data. Table 7A depicts some basic expense accounting data such as Earnings Before Interest & Tax (EBIT, Income Tax Expenses, Property Plant Equipment, Depreciation, and Net Working Capital. a Forecast the free cash flows using the historic data from the financial statements to compute the three-year average of the following ratios: EBIT S17603 000 Tav Rate S23,141,000 Property Plant Equipment Depreciation Property Plant and Equipment S3,347333 Ne workin Capital $103 RR Tax Rate Property Plant Equipment Depreciatie Preperty Plant and Equipment Using the growth rates determined at the beginning of this analysis, Table 7B allows us to estimate 7 years of projected financial data. This is an incredibly useful tool when determining the best use of limited resources as an investor. Projecting peak activity over 7 years among multiple organizations is a tactic some use to strategize the movement of their assets without cashing out. As trade values deviate from cash values, these matters become increasingly complicated. Create a timeline for the next seven years. 64,705.01 5M6052 45 4X2,300 M6 348 f29.32 865 30.794.45 105.479A0 85,064032. 68.600 026. 55,322,601. 44 615 001. 35,9?9 R40. 685 Forecast future sales based on the most recent year's total revenue growing at the five-year growth rate from Yahoo! for the first five years and the long-term growth rate for years 6 and 7. Implied Growth Rate Discounted Free Cash Flow Method To determine the stock value based on the free cash flow method is much easier for a number ofreasons. Namely, the following speculation is supported by real data. Table 7A depicts some basic expense accounting data such as Earnings Before Interest & Tax (EBIT, Income Tax Expenses, Property Plant Equipment, Depreciation, and Net Working Capital. a Forecast the free cash flows using the historic data from the financial statements to compute the three-year average of the following ratios: EBIT S17603 000 Tav Rate S23,141,000 Property Plant Equipment Depreciation Property Plant and Equipment S3,347333 Ne workin Capital $103 RR Tax Rate Property Plant Equipment Depreciatie Preperty Plant and Equipment Using the growth rates determined at the beginning of this analysis, Table 7B allows us to estimate 7 years of projected financial data. This is an incredibly useful tool when determining the best use of limited resources as an investor. Projecting peak activity over 7 years among multiple organizations is a tactic some use to strategize the movement of their assets without cashing out. As trade values deviate from cash values, these matters become increasingly complicated. Create a timeline for the next seven years. 64,705.01 5M6052 45 4X2,300 M6 348 f29.32 865 30.794.45 105.479A0 85,064032. 68.600 026. 55,322,601. 44 615 001. 35,9?9 R40. 685 Forecast future sales based on the most recent year's total revenue growing at the five-year growth rate from Yahoo! for the first five years and the long-term growth rate for years 6 and 7. Implied Growth Rate
