Given the following information

Items$\backslash$Year $202320242025$ Terminal year $(2026)$

EBIT $9\mathrm{.}3713\mathrm{.}0219\mathrm{.}3326\mathrm{.}76$

Depreciation $0\mathrm{.}33$

$0\mathrm{.}59$

$0\mathrm{.}68$

$0\mathrm{.}97$

FCInv $1\mathrm{.}051\mathrm{.}972\mathrm{.}663\mathrm{.}90$

WCInv $1\mathrm{.}582\mathrm{.}973\mathrm{.}444\mathrm{.}21$

Year $2026$ is the terminal year. You use the following information to calculate the exist multiples $($hint: it is the average number of the multiples of the three above firms$).$

Firm Firm Value FCFF

A $20030$

B $20050$

C $30050$

D $500$

$50$

Finally, assume that tax rate is $0\mathrm{.}3$ and the firm's discount rate is $11\%.$ What is the value of the firm?

hint: you need to calculate FCFF$,$ and then calculate the terminal value using exit multiples.

FCFF $=$ EBIT$(1$ Tax rate$)+$ Dep $$ FCInv $$ WCInv.

Given the following information

Items$\backslash$Year $202320242025$ Terminal year $(2026)$

EBIT $9\mathrm{.}3713\mathrm{.}0219\mathrm{.}3326\mathrm{.}76$

Depreciation $0\mathrm{.}33$

$0\mathrm{.}59$

$0\mathrm{.}68$

$0\mathrm{.}97$

FCInv $1\mathrm{.}051\mathrm{.}972\mathrm{.}663\mathrm{.}90$

WCInv $1\mathrm{.}582\mathrm{.}973\mathrm{.}444\mathrm{.}21$

Year $2026$ is the terminal year. You use the following information to calculate the exist multiples $($hint: it is the average number of the multiples of the three above firms$).$

Firm Firm Value FCFF

A $20030$

B $20050$

C $30050$

D $500$

$50$

Finally, assume that tax rate is $0\mathrm{.}3$ and the firm's discount rate is $11\%.$ What is the value of the firm?

hint: you need to calculate FCFF$,$ and then calculate the terminal value using exit multiples.

FCFF $=$ EBIT$(1$ Tax rate$)+$ Dep $$ FCInv $$ WCInv.