I$$m currently working on an assignment that requires me to fill in the yellow$-$highlighted cells. I$$ve already started, but I found it a bit challenging to continue on my own. I would truly appreciate your support in helping me complete it and explaining the steps involved, so I can better understand the solution. it's related to the $($ Corporate Finance Subject$).-$ Due to the limitation of Chegg, I$\text{'}$m providing screenshot instead of the Excel itself.

Thank you in advance for your time and guidance.

FREE CASH FLOWS TO EQUITY

FREE CASH FLOWS TO THE FIRM $($EV CASH FLOWS$)$

Create a sensitivity table showing implied equity value per share when sensitizing growth rate and WACC

Growth range: from $1\%$ to $3\%,$ step of $0\mathrm{.}50\%$

WACC range: $6\%$ to $10\%,$ step of $1\%$