U Question 9 6 pts s Rebel Limited has made the projections shown in the table below. Use this table as a starting point to value the company as a whole. The WACC for Rebel Limited is 10% p.a., and the long-run growth rate is forecast to be 3% p.a. after year 5. The company has $5,000 in debt outstanding and 1,000 shares. What is the value per share? Table of Cashflows Year 0 1 2 3 4 5 Revenue 65000 68250 71663 75246 79008 82958 COGS 35750 37538 39414 41385 43454 45627 Other Expenses 10000 10250 10506 10769 11038 11314 EBITDA 19250 20463 21742 23092 24515 26017 EBITDA 19250 20463 21742 23092 24515 26017 Ene Depn 4500 4500 4500 4500 4500 4500 EBT S 14750 15963 17242 18592 20015 21517 Tax 35% 4425 4789 5173 5577 6005 6455 Profit after tax 10325 11174 12069 13014 14011 15062 Change in Working Capital 3575 179 188 198 207 218 Change in Fixed Asset 6547 7345 5398 5470 6420 6598 Edit View Insert Format Tools Table 12pt v Paragraph v av Tv : w