Should not take long to complete, this is valuation and financial modeling for corporate finance. Thank you!

Finance 357 Spring Semester 2016 Merit Pharma Valuation Exercise Inputs 000 omitted Base Sales $ 100,000 Growth Years 1-5 10% Growth Year-6 forward 5% COGS % of Sales 60% Gr Assets % of Sales 60% Depr % Gr Assets 5% Inv. % of Sales 20% Tax Rate 35% WACC 9% Value of Debt $ 100,000 Shares Outstanding 5,000 Year Sales COGS EBITDA Depreciation EBT Cash Taxes Net Income + Depreciation -Chg in WC -Cap X Free Cash Flow PV CF1-CF5 PV TV5 Total Firm Value Value of Debt Value of Equity Shares outstanding Value per share Gross Fixed Assets Depreciation Net Working Capital 0 Name 1 Free Cash Flow 2 3 4 5 6 Terminal Value