Please give me all Excel formulas: Derry Corp. is expected to have an EBIT$$of $$2\mathrm{.}1$ million next year. Increases in depreciation, the increase in net working$$capital$,$ and capital spending are expected to be $$165,000,$ $$80,000,$ and $$120,000,$respectively$.$ All are expected to grow at $18$ percent per year for four years. The company$$currently has $$10\mathrm{.}4$ million in debt and $750,000$ shares outstanding. After Year$5,$ the adjusted cash flow from assets is expected to grow at $3$ percent indefinitely. The company$$s WACC is $8\mathrm{.}5$ percent and the tax rate is $21$ percent. What is the price$$per share of the company$$s stock?Input Area:EBIT$$2,100,000$Depreciation$$165,000$Change in NWC$$80,000$Capital spending$$120,000$Increase per year$$ EBIT$18\%$ Depreciation$18\%$ Change in NWC$18\%$ Capital spending$18\%$Value of debt$$10,400,000$Shares outstanding $750,000$Terminal growth rate$3\%$WACC$8\mathrm{.}50\%$Tax rate$21\%($Use cells A$6$ to B$19$ from the given information to complete this question. You must use the built$-$in Excel function to answer this question.$)$Output Area:$$Year $1$Year $2$Year $3$Year $4$Year $5$EBIT$$Depreciation$$Taxes$*$Capital spending$$Change in NWC$$ACFA$$Year $6$ ACFA$$Terminal value$$Company value$$Value of equity$$Price per share$$