Need help with these questions using excel formulas.

For a given company, next year's NOPLAT is $300. For the foreseeable future, the growth rate will be 5 percent, the ROIC will be 15 percent, and the weighted average cost of capital (WACC) will be 13 percent. Using the key driver formula, calculate the value of the company. NOPLAT KVD ROIC For a given company, next year's NOPLAT is $10,625. For the foreseeable future, the growth rate will be 2.5 percent, the ROIC will be 20.5 percent, and the weighted average cost of capital (WACC) will be 18 percent. Using the key driver formula, calculate the value of the company. KVD ROIC For a given company, next year's NOPLAT is $7,425. For the foreseeable future, the growth rate will be 12.5 percent, the ROIC will be 19.75 percent, and the weighted average cost of capital (WACC) will be 13 percent. Using the key driver formula, calculate the value of the company. KVD ROIC