You want to valuate a firm on June of this year. Using the following forcasted information for the upcoming 5 years, retrive the following: Enterprise & Equity Value using the Discount Cash Flow Model Transaction Date Fiscal Year End 6/30/2022 12/31/2022 Discounted Cash Flow Date Entry 6/30/2022 2022 2023 2024 2025 12/31/2022 12/31/2023 12/31/2024 12/31/2025 2026 12/31/2026 Exit 12/31/2026 0 1 2 3 4 2022 2023 2024 2025 2026 Revenues Cost of Goods Sold SG&A Research and Development Depreciation Interest Capital Expenditure Change in NWC 166,507 176,498 187,088 198,313 210,212 99,904 105,899 112,253 118,988 126,127 24,668 26,148 27,717 29,380 31,142 2,269 2,406 2,550 2,703 2,865 3,157 3,347 3,548 3,761 3,986 3,240 4,240 4,240 4,540 4,550 12,334 13,074 13,858 14,690 15,571 (987) 1,046 1,109 1,175 1,246 Inputs Return on Equity 14.00% WACC 12.00% Growth 3.25% Cash 7,000 EV/EBIT 5.4x Debt 35,000 Common shares 5,000 Dividends 70.00% 25.00%