Numbers 1 and 2 please

- c 3 0 Appendix Said Solar Problem and he million year June 30 treered mm 012 2013 Sales 13 COGS 39 2.1938 33574 ro KOPER NE 10 1,500 3.0 120 95 U To COTT 1.053 Magning GRAM EN ERITA Den ERT 9156 20 TE FORT 562 1:12:13 LIS SY NS SES Nolan ND 10. SI NAS 20.5 66 2, 736 23.00 124 OR 33740 Det Change in NWC Chun CAPEX F. Cal son 2507 4662 $38.9 720P 09 L Study Question For Case #4: Saito Solat Salto Sot-Discounted Cash Flow Von (1) Guing the discounted cash flow approach, why are projected free cash flow rather than profit used in estimating the value of the form What is the role of WACC non? (Based on MS estimate of 5-7% growth anstead of 3-66) of Sail Solut's free cash flows over the next 20 years bow much would Sato Solar bo vaload at? The owner Toured rate of return was 10% 145 How do you lestinate flue when to cash flows of the forme uneven for first few years but stay constant thereafter 151 Based on the information below. od assuming a range of 11439 for the WACC and 3-6%. the smal value growth of what is the range of values for Sale or (6) Strategically do you think M Sailo and his partners should also feat this time? Uso fotowing on to value Salto Barbed on the discounted cases Aame the 2012 numbers en op die 1. For the next years (2013-2017), the company's also to grow by 25 per your 2. Ampenses probare bedad tawy o peru The propone w grow by 10