Please show all the calculation..

Use the template below with the following assumptions to determine the enterprise value of this company in today's dollars. Cash COGS & SGA are 85% of Sales. Taxes are equal to 35% of operating income. The weighted average cost of capital is 10% and the firm's terminal value is determined by taking 8 times 2022 EBITDA or by 3% perpetuity growth. Take the other numbers as given and determine the enterprise value using both the exit multiple method and the perpetuity growth method (treat 2018 as a full forecast year). 5. Projected FYE 12/31 2020 500.0 600.0 720.0 864.0 1036.8 Dollar in Millions Sales EBITDA -Tax Basis Depreciation & Amortization15.0 2018 2019 2021 2022 -Cash COGS and SG&A 16.0 17.0 18.0 9.0 Operating Income Net Operating Profit After Taxes +Depreciation & Amortization -Capex for P.P.&E Working Capital Changes Operating Cash Flow 15.0 16.0 17.0 18.0 19.0 15.0 18.0 21.0 23.0 3.0 3.0 3.0 3.0 3.0 Use the following information for problems 6 and 7. A firm has a pre-tax cost of debt of 6%, a debt to capital ratio of 35%, total debt of $2 500.40% tax rate, perpetuity growth of 3%, exit multiple of 9xYnEBITDA, bet-1.5, risk-free rate 3%, market risk premium-8%, and the following cash flows: Year EBITDA 1000 650 1200 750 1400 850 Free cash flow 6. 7. Using the year 3 exit multiple of 9 times EBITDA, determine the total enterprise value of this firm today Using the perpetuity growth method, determine the total enterprise value of this firm today