part 1. In the consensus case , what is the exit multiple terminal value on Dec 31, 2028? A 1,853,611 B 2,232,891 C 2,151,659 D 1,605,714 2. In the consensus case , what is Amazon's enterprise value on the valuation date using the exit multiple terminal value? A.1,378,837 B 2,088,584 C 1,029,071 D 1,414,325 3. What is the expected AMZN value per share in 2028 in the bear case using the exit multiple terminal valuation method? A 5,038 B 3,570 C 7,721 D 4,892 4. Calculate AMZN's target share price using the consensus case assumptions and exit multiple terminal value, then perform a sensitivity analysis. What will the share price be if the exit multiple is 16.0x and the discount rate is 10.5%? A. 2,717 B. 2,502 C 2,686 D 2,473 5. What will the internal rate of return (IRR) be if the exit multiple is 10.0x and the purchase price per share is $1,700 in the bull case (given that the terminal value is calculated using the exit multiple method)? A 13.8% B 13.5% C 13.1% D 15.4% part2 Complete Live Case section in the Scenario worksheet. There are 4 scenarios in this model: Consensus, Bull, Bear, and Other. The numbers in the live case should reflect one of the cases based on cell K14, which is dynamically linked to the scenario selected in the dropdown menu at the top of the worksheet. What formula will you use to fill cell G21 (online stores for 2018E)? A =CHOOSE($B$1,G76,G130,G184,G238) B =CHOOSE($K$14,G76:Q238) C =CHOOSE($B$1,G76:Q238) D =CHOOSE($K$14,G76,G130,G184,G238) Link the live case with the Historical Analysis section in the Financial Model worksheet and complete the Valuation section. In the consensus case, what is the EBITDA excluding stock-based compensation (SBC) in 2024? 112,115 143,079 126,043 162,565 In the bull case, what is the free cash flow to the firm (FCFF) if all cash CAPEX in 2027? 148,361 125,384 98,662 114,662