The following represents the target's accounting data you have estimated for the years 2022-2023. Assume that all of these numbers are end-of-year data ( i.e. today is January I', 2022 and the revenues, etc, are at the end of 2022, 2023). In addition, you have the (1) (10 points) Calculate the appropriate cashflows. (2) (10 points) Calculate the appropriate discount rate for the acquiring firm based on the value of the target. 3 (5 points) Why is this rate so high? 9 (10 points) Calculate the target firm value. 9 (5 points) What would be a reasonable offer (i.e. S/share) for the target