What is the opening CF on T1 and T2? What is Horizon Value? show how you got it

StreamX. Spotify is looking at another potential acquisition in the music field. The music service, StreamX, has projected sales of $125 million next year. Costs (including depreciation) are expected to be 74 percent of sales and depreciation and net investment (PPE and working capital) are expected to be 3 percent and 5 percent of sales, respectively. Sales are expected to grow at 20 percent the following year, with the growth rate declining by 4 percentage points per year until the growth rate reaches 4 percent, where it is expected to then drop to 3 percent the next year and remain there indefinitely. StreamX has debt of $65 million outstanding. There are 1.5 million shares of stock outstanding and investors require a return of 12 percent on the company's stock. The corporate tax rate is 25 percent