Please download this Excel file to answer some of the questions in the exam. DCF-Qualified Assessment (Template) x Isx 9 Unlevered Free Cash Flows Calculating unlevered free cash flows is crucial when conducting a DCF valuation. - Open the attached Excel file and go to the worksheet labeled: 3-UFCF Calculate the unlevered free cash flow for year 4. Assume all taxes are current. $47,545$35,494$21,640$20,654 27 Corporate 00 macabacus Unlevered Free Cash Flow All figures in USD thousands unless stated \begin{tabular}{rrrrr} \hline Year 1 & Year 2 & Year 3 & Year 4 & Year 5 \\ \hline 112,900 & & & & \\ & 7.0% & 6.0% & 5.0% & 4.0% \\ & & & & \\ 33.0% & 31.0% & 32.0% & 31.0% & 31.0% \\ 9,000 & 10,000 & 11,000 & 12,000 & 13,000 \end{tabular} Revenue Revenue Growth EBITDA EBITDA Margin Depreciation Operating Profit Tax Rate Capex / Revenue Capex UNLEVERED FREE CASH FLOW EBITDA Current Taxes 1 Capital Expenditure Cash from Working Capital Unlevered Free Cash Flow \begin{tabular}{rrrrr} (124) & (197) & (112) & (161) & (138) \\ \hline(124) & (197) & (112) & (161) & (138) \end{tabular} Assume no deferred taxes. (1)