urgent please....

Part 2: Discount Cash Flow Models Valuation Growth Years 10 Transitional Years 8 Plowback (at Growth Years) 75.508% ROE (at Growth Years) 40.877% Div. Growth till 2029 plowback (After Growth Years) 55.000% ROE (After Growth Years) 9.096% Term_gwth Dividend FCFE FCFF Source of Cash Flow Forecasted Cash Flow Discount By Discount Rate Long Term Debt Cost of Equity 9.099% Cost of Equity 9.099% WACC 8.248% Year No Year Growth Forecasted Dividend Forecasted FCFE Forecasted FCFF 1 2 3 4 5 6 7 8 9 10 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 11 12 13 14 15 16 17 18 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 19 Term. Value Valuation (W x V) Part 7: Final (Weighted) Valuation Method of Valuation Weight DDM 27.5% FCFE 22.5% FCFF 27.5% Equity Valuation (Multiples) 12.5% Enterprise Valuation (Multiples) 10.0% Must Equal 100% 100.00% Valuation Mos Part 2: Discount Cash Flow Models Valuation Growth Years 10 Transitional Years 8 Plowback (at Growth Years) 75.508% ROE (at Growth Years) 40.877% Div. Growth till 2029 plowback (After Growth Years) 55.000% ROE (After Growth Years) 9.096% Term_gwth Dividend FCFE FCFF Source of Cash Flow Forecasted Cash Flow Discount By Discount Rate Long Term Debt Cost of Equity 9.099% Cost of Equity 9.099% WACC 8.248% Year No Year Growth Forecasted Dividend Forecasted FCFE Forecasted FCFF 1 2 3 4 5 6 7 8 9 10 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 11 12 13 14 15 16 17 18 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 19 Term. Value Valuation (W x V) Part 7: Final (Weighted) Valuation Method of Valuation Weight DDM 27.5% FCFE 22.5% FCFF 27.5% Equity Valuation (Multiples) 12.5% Enterprise Valuation (Multiples) 10.0% Must Equal 100% 100.00% Valuation Mos