Use the following information to develop a spreadsheet model that will calculate the free cash flows and the value of the equity for the company. Calculate the value of the firm and the value of the equity in the firm using DCF analysis Please show formulas

12% $1000 $100 $250 12% 35% 20% Cost of capital Most recent year's sales Nonoperating assets Interest-bearing debt Operating profit margin Working capital/sales Fixed assets/sales Noninterest-bearing Current liabilities/sales Tax rate Forecasted sales growth Years 1-2 Years 3-5 6-00 10% 40% 12% 8% 4%