need help with this assigment, please leave the work for a like. thank you

Home Insert Draw Page Layout Times New Roman X Ib. Paste TCP du broer Social dam H 703 the walls-king de tom "Fomar DCF" plat - Piose var sinal intentang C Piling aan de the open to animam bata DE A 89 NE Beck prin per tha Make pise por sh TH Make m Buning 10 THE 11 Maka 2 Lefagy Weight of de 15 Wight of epi WACK 17 18 19 mpn 1 20 21 Camp 1 23 p 25 Comp The Camper A py B Ready WACC ! 1 1.71% Sen Forecast DCF Q Ma Vie May of Daa 857,40 SELAM ST 318,904 CLEF MARI SILN 140 178.55 SILON LM INUM 1.48 Multiples A A Formulas P 2 - AA A. W S # 3 Data Review E 4 D View R Tell me Merge & Centr 45 F Paste 85 Other Notas alarm Sampay Long hered trin V C TRA Ass 29 Ottok Danciation 25 N.com I T Drak da Con and makeudet ARANY Sesepiny TCA ited meth 11 Rad 34 W Hans al mo Apparta por "Esp Wenge KILKUNA JORN WHEY PRIN HALA Me 1 and wakati LIRI Taka Exp A Tel Oke wa kabis Labe Limpiens ( 1 het enig Taal Latin dip Free Cam Cabralatan Chaid caresses Chib Capit Fra Doe he he Tele EVEN 144) Copp lagi come home Ready BIU E fx p vody Rundky je i Paldie WACC Im Jim HATE MIL INGELE AND AME HOTE THE ME CLIOB LMN HOR JARN DE "ICH 31000 MALAP 34 KTM 128 4202 10 VINTE XML on DISE SEA -P Forecast DCF Multiples + G16 C F Note Please see the Forecast DCT dheet for current fleancial statement information of Company A Market Value of Market Val of Debt Revenue EBITDA Equity 19,732 4,305 Compto 37,870 7,375 13,679 Compor 2 68,373 4,372 18,904 Compter 341,821 5,381 11,067 Compet478,536 9,109 21,084 Competitor 598,234 10,411) 26,583 25,962 5,905 14,321 3,972 28,437 6,301 36.452 8372 Average Company A smont (Revenue and EBITDA) Company A Estimated Value of Operating Asses Average Estated Value of Operating A Cash and marketable securities All interest-bearing d 7 Faimated Equity Value Ready c WACC Forecast DCF Multiples B po Q A NO @ 2 W S #3 U E D 1 $ 4 R 20 FL Value of Operating Asse 27 2 () > T A MacBook Pro & 6 G Value of Operating AutRev Value of Operating AssetEETDA Y 7 H U . 00 8 J Home Insert Draw Page Layout Times New Roman X Ib. Paste TCP du broer Social dam H 703 the walls-king de tom "Fomar DCF" plat - Piose var sinal intentang C Piling aan de the open to animam bata DE A 89 NE Beck prin per tha Make pise por sh TH Make m Buning 10 THE 11 Maka 2 Lefagy Weight of de 15 Wight of epi WACK 17 18 19 mpn 1 20 21 Camp 1 23 p 25 Comp The Camper A py B Ready WACC ! 1 1.71% Sen Forecast DCF Q Ma Vie May of Daa 857,40 SELAM ST 318,904 CLEF MARI SILN 140 178.55 SILON LM INUM 1.48 Multiples A A Formulas P 2 - AA A. W S # 3 Data Review E 4 D View R Tell me Merge & Centr 45 F Paste 85 Other Notas alarm Sampay Long hered trin V C TRA Ass 29 Ottok Danciation 25 N.com I T Drak da Con and makeudet ARANY Sesepiny TCA ited meth 11 Rad 34 W Hans al mo Apparta por "Esp Wenge KILKUNA JORN WHEY PRIN HALA Me 1 and wakati LIRI Taka Exp A Tel Oke wa kabis Labe Limpiens ( 1 het enig Taal Latin dip Free Cam Cabralatan Chaid caresses Chib Capit Fra Doe he he Tele EVEN 144) Copp lagi come home Ready BIU E fx p vody Rundky je i Paldie WACC Im Jim HATE MIL INGELE AND AME HOTE THE ME CLIOB LMN HOR JARN DE "ICH 31000 MALAP 34 KTM 128 4202 10 VINTE XML on DISE SEA -P Forecast DCF Multiples + G16 C F Note Please see the Forecast DCT dheet for current fleancial statement information of Company A Market Value of Market Val of Debt Revenue EBITDA Equity 19,732 4,305 Compto 37,870 7,375 13,679 Compor 2 68,373 4,372 18,904 Compter 341,821 5,381 11,067 Compet478,536 9,109 21,084 Competitor 598,234 10,411) 26,583 25,962 5,905 14,321 3,972 28,437 6,301 36.452 8372 Average Company A smont (Revenue and EBITDA) Company A Estimated Value of Operating Asses Average Estated Value of Operating A Cash and marketable securities All interest-bearing d 7 Faimated Equity Value Ready c WACC Forecast DCF Multiples B po Q A NO @ 2 W S #3 U E D 1 $ 4 R 20 FL Value of Operating Asse 27 2 () > T A MacBook Pro & 6 G Value of Operating AutRev Value of Operating AssetEETDA Y 7 H U . 00 8 J