Please use cell reference! Thank you

\begin{tabular}{l|l} 12 \\ 13 \\ 14 & EBIT \end{tabular} 15 Tax 16 EAT 17 Dep 18 Cap expenditures 19 Increase in WC 20 FCF \begin{tabular}{|l|l|l|l|l|l|l|} \hline \multicolumn{1}{c|}{1} & 2 & 3 & 4 & 5 & 6 \\ \hline 17.50% & & & & & & \\ \hline 21.00% & & & & & & \\ \cline { 2 - 8 } \\ \cline { 2 - 8 } \\ \cline { 2 - 8 } \\ \hline \end{tabular} WACC Terminal growth rate 12.50% Terminal value Estimated value of firm Value of debt Value of equity Shares outstanding Estimated value per share \begin{tabular}{|l|} \hline \\ \hline \\ \hline \\ \hline \\ \hline \\ \hline \end{tabular} \begin{tabular}{l|l} 12 \\ 13 \\ 14 & EBIT \end{tabular} 15 Tax 16 EAT 17 Dep 18 Cap expenditures 19 Increase in WC 20 FCF \begin{tabular}{|l|l|l|l|l|l|l|} \hline \multicolumn{1}{c|}{1} & 2 & 3 & 4 & 5 & 6 \\ \hline 17.50% & & & & & & \\ \hline 21.00% & & & & & & \\ \cline { 2 - 8 } \\ \cline { 2 - 8 } \\ \cline { 2 - 8 } \\ \hline \end{tabular} WACC Terminal growth rate 12.50% Terminal value Estimated value of firm Value of debt Value of equity Shares outstanding Estimated value per share \begin{tabular}{|l|} \hline \\ \hline \\ \hline \\ \hline \\ \hline \\ \hline \end{tabular}