Some basic information about Acquisition and Target follows: 2018 2018 Acquisition Target Revenues 30000 20000 Cost of Goods Sold 24000 16000 Depreciation 4500 1000 EBIT*(1-T) 1200 2400 Capex 1500 1000 Working Capital 300 200 Working Capital 2017 200 150 Levered B (Equity) 1.8 0.9 MV Debt 23400 6700 MV Equity 35000 27000 Tax Rate 0.2 0.2 Pre-tax cost of debt 4.2 3.5 FCF growth rate 0.03 0.05