Provided the data below for the firm, calculate FCFs and estimate the implied share price. Highlighted fields are meant to help you as a guide. Sharp Mindset valuation (\$ millions) EBIAT D\&A CAPEX Increase in Working Capital Free Cash Flow (FCF) 9.00% FCF growth rate (starting in 2026) 5.00% Terminal Value (TV) TVO=CF1/(rg) 1 2 Discount factor PV of FCF PV of TV Sum of PVs of FCFs (Enterprise Value) Debt 2000 Cash 5000 Equity \# of shares 1200 Implied share price