Uwe Henschel is doing a valuation of TechnoSchaft on the basis of the following information:Year $0$ sales per share $=25.$Sales growth rate $=20$ percent annually for three years and $6$ percent annually thereafter.Net profit margin $=10$ percent forever.Net investment in fixed capital $($net of depreciation$)=50$ percent of the sales increase.Annual increase in working capital $=20$ percent of the sales increase.Debt financing $=40$ percent of the net investments in capital equipment and working capital.TechnoSchaft beta $=1\mathrm{.}20$; the risk$-$free rate of return $=7$ percent; the equity risk premium $=4\mathrm{.}5$ percent.Please show the future FCFE forcast and calculate the value of TechnoSchaft on the basis of the information given above. $($Do not solve this question with Excel$)$