PLEASE Calculate THE GRAY AREA

Tasks Calculate free cash flow Calculate discount factors for the FCFs Determine the value of the company using DCF valuation method (FCF) Calculate trailing and forward price/revenue multiples of the company Determine the value of the company using relative valuation method Assumptions WACC =18.32% Terminal growth rate =6% Notes Work on only the gray shaded cells. FCF= Net income+depreciation-changes in working capital-capial exp. Discount factor =(1/((1+WACC)NT)), T= time period/ No. of years Tasks Calculate free cash flow Calculate discount factors for the FCFs Determine the value of the company using DCF valuation method (FCF) Calculate trailing and forward price/revenue multiples of the company Determine the value of the company using relative valuation method Assumptions WACC =18.32% Terminal growth rate =6% Notes Work on only the gray shaded cells. FCF= Net income+depreciation-changes in working capital-capial exp. Discount factor =(1/((1+WACC)NT)), T= time period/ No. of years