ou are sure the same information As an analyst you need to estimate the stock price of a private company, Blauer Corp. in the model numerois the last day of 2016. Your statement and balance sheet for 2018 as well as projections for the next five years. Your forecast period is year. You cadastrom 2020 2023 2019 for Yeart 2020 for Year 21 5121 2021 Year 10 2022 Ya 513177 2023 160 You need to calculate the FCF for 2019 and complete the DCF analysis. The relevant information for the analysis is provided here Income Statement cost of foods sold SG&A expense Depreciation interest expense Interest income 2018 3500 2200 210 110 25 5 2019 4200 2620 740 1120 70 10 Balance Sheet 2019 2018 Assets Cash and equivalents Marketable securities Accounts receivable inventories Net property and equipment 5 70 1330 560 11700 15 190 1290 707 12100 2018 2019 Liabilities Accounts payable Accrued expenses Short term financing 40 115 122 120 145 89 The corporate tax rate is 25%. After 2023, you expect that the FCF grows at 2% in perpetuity. The appropriate discount rate is 10%. The market value of the firm's total debt is $400. There are 90 shares outstanding. What is EBIT in 2019? What is NOPLAT in 2019? Question (8) (15) are sharing the same information What is CAPEX in 2019 For the toolbar, press ALT F10 (PC) OF ALT-EN-F10 (Mac). I Paragraph Arial 14px ili > ill A 2 P QUESTION 10 [Question (8)-(15) are sharing the same information) What is NWC in 2018? What is NWC in 2019? what the FF in 2010) for the toolbar.press ALTOFTOP ALTERIMA) 1 us Paragraph Arial 10px E x QUESTION 12 [Question (8415) are sharing the same information] What is the terminal value (ie the PV (as of 2023) for all FCFs after 20237 What is Bauer Corp.'s enterprise value today? For the toolbar, press ALT+F10 (PC) or ALTOFN+F10 (Mac). B IVS Paragraph Arial 14px > iii ! P QUESTION 14 Note: Question (8)-(15) are sharing the same information Complete Bauer Corp.'s market value balance sheet for 2018: [Question (8)-(15) are sharing the same information] What is the market value of Bauer Corp.'s equity? What is the stock price per share