I need answer please without explanation

Case Study 2-B Tire Remaining 02-36.45 Download CH_FMVA Fonal Assessment Case Study 23_.sx, complete the financial model for Company XYZ, and answer the following questions 10 What is Company xyz's intrinsic enterprise value under the High Case, using the WACC as the discount rate and assuming the terminal values based on the perpetual growth rate assumption outlined on the Control Panel tab? Q000 os 4 5 .6 2021E 2022E 2023E 2024E 2025E 61 62 High Case Income Statement Assumptions Annual Sales Growth Cost of Sales of Sales) SGSA Expense of Sales) 80 30 ON 80W 80% 30 ON BON 80 300 809 80% 3001 BON 809 300% B01 15 06 Interest Rate Efective Tax Rate 50% 250 50% 25 ON 5.08 2509 50% 250 50% 25.09 20 Balance Sheet Assumptions Accounts Receivable De Accounts Payable (Dap Capital Expenditures Equity brudepard 20 30 $30000 50 20 30 5301000 SO 20 30 $30000 SO 30 330 000 SO 20 30 330.000 50 T3 74 TS 98 77 70 30 Case Study 2-B Tire Remaining 02-36.45 Download CH_FMVA Fonal Assessment Case Study 23_.sx, complete the financial model for Company XYZ, and answer the following questions 10 What is Company xyz's intrinsic enterprise value under the High Case, using the WACC as the discount rate and assuming the terminal values based on the perpetual growth rate assumption outlined on the Control Panel tab? Q000 os 4 5 .6 2021E 2022E 2023E 2024E 2025E 61 62 High Case Income Statement Assumptions Annual Sales Growth Cost of Sales of Sales) SGSA Expense of Sales) 80 30 ON 80W 80% 30 ON BON 80 300 809 80% 3001 BON 809 300% B01 15 06 Interest Rate Efective Tax Rate 50% 250 50% 25 ON 5.08 2509 50% 250 50% 25.09 20 Balance Sheet Assumptions Accounts Receivable De Accounts Payable (Dap Capital Expenditures Equity brudepard 20 30 $30000 50 20 30 5301000 SO 20 30 $30000 SO 30 330 000 SO 20 30 330.000 50 T3 74 TS 98 77 70 30