Please make a 'valuation' on the Historical balance sheet and the Historical Income Statement for Altium Ltd. (ALU) - Australian software company. I have attached Historical balance sheet and the Historical Income Statement below.

2019 2020' 2021 2022 Assets Current Assets Cash and cash equivalents 80.531 93.083 191.541 199.282 Trade and other receivables 52.510 Contract assets 10.926 Inventories 1.151 Tax. receivables 1.639 7.651 ea? Total current Neaaurrent assets Other receivables 1.629 Investments and other assets 3.274 Propertv. plant and equipment 2.282 22.555 5.856 3.822 8-190 Intangible assets 51.534 47.129 48.926 Deferred ta}: assets 84.823 49.45? 46.728 Total non-current assets 145,454 117.35? 1:11.559 Total assets 331,450 Liabilities Current Liabilities Trade and other pavables 16.228 20.058 5.344 Tax. liabilities 3.622 Provisions 3.83? Customer contract liabilities 56.449 Total current Non-current salts Deferred tax liabilities 5.883 8.820 4.54? 3.804 47's Customer contract liabilities 6.825 8.835 13 Total noncurrent Total liabilities 146.5% Net assets 184. 558 184.333 255.900 274.854 Equity Contributed equity 126.058 126.851 127.699 122.699 Reserves 19.079 20.851 22.142 25.869 Retained prots 39.421 36.631 106.059 121.286 Total equity:i 184.558 184.333 255.900 224.854 2019 2020 2021 2022 WACC: 9.10% Continuing Growth: 2% operations 172,752 169,309 180,223 220,812 2019 2020 2021 2022 Revenue 2023 Free Operating Cash Expenses Flow 63,954 51,407 59,235 71,026 71,026 Employee benefits Firm expense -70,581 -75,043 -83,122 -93,711 Value 58619.61503 43188.96 45614.62 50132.38 45950.85579 Depreciation, amortisation and impairment Terminal expense -5,842 -10,897 -11,911 -11,967 Value 918775.7746 738523.0 850981.6 1020373. 1020373.521 Marketing expense 5,038 -7,319 -6,324 -9,003 Communication expense -3,511 -4,083 -5,802 -8,271 Software and equipment expense 5,026 6,120 -7,295 7,939 Professional advice expense 3,350 -3,843 5,594 -6,150 Share-based payment 6,943 -4,377 -2,994 -5,483 Hardware materials expense 1,293 -2,043 -2,992 Insurance expense -994 -1,718 -2,138 Rental and occupancy expense 5.095 -1,447 -1,931 -1,436 Re-measurement of contigent consideration 55 2,886 2,500 Other expenses 9,809 5,936 5,921 3,849 Total Operating Expenses 115,140 -118,466 -132,155 -152,939 Operating Profit 57,612 50,843 48,068 67,873 Finance Income 355 260 690 Finance Cost .740 666 -704 Profit become income tax expense 57,612 50,958 47,662 67,859 ncome tax expense 4,719 -31,232 -12,390 -12,371 Profit after income tax expense from continuing Operations 52,893 19,726 35,272 55,488