I need answer please without explanation

Case Study 2-B Time Remang 02:35:35 Download CH - FMVA_Final Assessment Case Study 28_xlsx, complete the financial model for Company XYZ. and answer the following questions 11 What is Company XYZ's intrinsic equity value under the Low Case, using the WACC as the discount rate and assuring the terminal value is based on the EBITDA ex multiple assumption outlined on the "Control Panel" tab? 5151133 116 Boso 43 45 46 Low Case Income Statement Assumptions Annual Sales Growth Cost of Sales (% of Sales) SGSA Expense (% of Sales) 47 30% 450% 150% 304 450% 150% 30% 4509 150% 309 45.0% 150% 30% 450% 150 Interest Rate Ellective Tax Rate 50% 250% 50% 250% 5.0% 250% 50% 250 5.0% 25.0% 49 50 51 52 53 54 55 56 57 Balance Sheet Assumptions Accounts Receivable (Days) Accounts Payable (Days) Capital Expenditures Equity issued (Repaid) 50 20 $15,000 SO 50 20 $15.000 50 20 $15.000 $0 50 20 $15,000 50 S88 188 $15000 88 Case Study 2-B Time Remang 02:35:35 Download CH - FMVA_Final Assessment Case Study 28_xlsx, complete the financial model for Company XYZ. and answer the following questions 11 What is Company XYZ's intrinsic equity value under the Low Case, using the WACC as the discount rate and assuring the terminal value is based on the EBITDA ex multiple assumption outlined on the "Control Panel" tab? 5151133 116 Boso 43 45 46 Low Case Income Statement Assumptions Annual Sales Growth Cost of Sales (% of Sales) SGSA Expense (% of Sales) 47 30% 450% 150% 304 450% 150% 30% 4509 150% 309 45.0% 150% 30% 450% 150 Interest Rate Ellective Tax Rate 50% 250% 50% 250% 5.0% 250% 50% 250 5.0% 25.0% 49 50 51 52 53 54 55 56 57 Balance Sheet Assumptions Accounts Receivable (Days) Accounts Payable (Days) Capital Expenditures Equity issued (Repaid) 50 20 $15,000 SO 50 20 $15.000 50 20 $15.000 $0 50 20 $15,000 50 S88 188 $15000 88