Show how the terminal value, PV of FCFF and NPV were calculated (show the numbers used and the formulas). 

Year Revenue Cash expenses Depreciation EBIT Tax NOPAT 0.34 2001 320 283 10 27 9 18 2002 600 502 18 80 27 53 2003 884 723 26 134 46 89 DCF Share Price Analysis 2004 Table 4 1192 975 36 181 62 120 2005 1485 1215 45 226 77 149 2006 1802 1474 54 274 93 181 2007 2114 1753 65 326 111 215 2008 2466 2016 75 375 127 247 2009 2694 2202 83 410 139 270 2010 2912 2380 90 443 151 292