Write the Net Present Value analysis of proposed strategys new cash flow and EPS/EBIT analysis

Can someone help me with this.

NOTE: To construct the first cash flow (cf₁) at the very minimum, the new revenue from your strategy(s) must be discounted back to the present value by calculating EBIT and that figure will be your cf_n for each year. cf₀ (initial cost of your strategy), cf₁ (discounted cash flow first year), r (opportunity cost of capital, the rate of the next best alternative use of cash/debt/equity resources).

HISTORICAL PROFORMA wf Pet w/ Pet w/Pet Consolidated Balance Sheets- USD (S) $ in Millions w Pet (ChangesStrategy Deltas Pct Changes Strategy between Deltas w/ Pet (Changes Strategy 2017/2018) Assets Cash and cash equivalents Shert-term ivestments Total urrent assets 29158 6166 5124 4792 877 Total assets 73267 12673 laims and discounts payable Attrued experses Shert-term debt Current portion of I 5404 2099 2024 3093 term debt Deferred income taues 677 itments 35304 102546 14085 11162 1487 12541 12368 Total Lisbilities Shareholders Preferred stock, par value $0.01:0.1shares authorized; none 17620 equityri Common stock, par value $0.01 3,200 shares authorized, 1,N05 shares issued and 1,061 shares outstanding at December 31, 2016 and 1,699 shares issued and 1,101shares outstanding at 1 (240781 46070 043288)(51439 5982) 15421) (S399) Treasury stock, at cost: 643 shares at December 31, 2016 and 597 shares at December 31. 2015 Shares held in trust: 1 share at December 31, 2016 and 2015 Total CVS Health shareholders Noncontrol ling interes: Total share holders' 7196 5768 2093 HISTORICAL PROFORMA wf Pet w/ Pet w/Pet Consolidated Balance Sheets- USD (S) $ in Millions w Pet (ChangesStrategy Deltas Pct Changes Strategy between Deltas w/ Pet (Changes Strategy 2017/2018) Assets Cash and cash equivalents Shert-term ivestments Total urrent assets 29158 6166 5124 4792 877 Total assets 73267 12673 laims and discounts payable Attrued experses Shert-term debt Current portion of I 5404 2099 2024 3093 term debt Deferred income taues 677 itments 35304 102546 14085 11162 1487 12541 12368 Total Lisbilities Shareholders Preferred stock, par value $0.01:0.1shares authorized; none 17620 equityri Common stock, par value $0.01 3,200 shares authorized, 1,N05 shares issued and 1,061 shares outstanding at December 31, 2016 and 1,699 shares issued and 1,101shares outstanding at 1 (240781 46070 043288)(51439 5982) 15421) (S399) Treasury stock, at cost: 643 shares at December 31, 2016 and 597 shares at December 31. 2015 Shares held in trust: 1 share at December 31, 2016 and 2015 Total CVS Health shareholders Noncontrol ling interes: Total share holders' 7196 5768 2093