The owner of a private rm has requested that you estimate the value of the rm so that it can be marketed for sale. The rm creates custom, made-toorder furniture. The rm's most recent results are shown in Appendix A. Management expects revenues, cost of goods sold, operating expenses, depreciation (and amortization), and capital expenditures to grow 20% annually for the next ve years with taxes remaining at 40% for each year. Balance sheet items in the most recent year include $10 million of outstanding, interest-bearing debt and $10 million book value of equity, The outstanding debt is expected to remain constant for this analysis, and management anticipates no changes in working capital. Free cash ows are estimated to grow at 5% after the ve year period. Industry averages for market value of equity are three times book value, for beta are 1.30, and for market debt ratio are 20%. Average market multiple for the industry is 7 times net income, and the Treasury bond rate is assumed to be 7%. Based on this information and the information covered in Unit 3, prepare a DCF and Market Multiple analysis (in Excel) to help the owner estimate rm value. Please make sure to include your calculations for the following items: I Annual Free Cash Flows 0 Cost of debt 0 Cost of equity - WACC 0 Terminal Value 0 Firm Value, Debt Value, and Equity Value Would the owner prefer the DCF or Market Multiple approach to valuation? Why