Please use excel for all the steps. Thank you.

The first tab in the excel file includes a template for valuing Company ABC. a. Complete the Income Statement and Balance Sheet for Years 1, 2 and 3. b. Compute Free Cash Flows for Years 1, 2 and 3. c. Estimate the terminal value of the firm in year 3 d. Compute the enterprise value, firm value, and equity value. e. Explore how the equity value changes as the ratio of current assets/sales changes from 10 to 20% in increments of 2%. Intuitively explain this pattern. The first tab in the excel file includes a template for valuing Company ABC. a. Complete the Income Statement and Balance Sheet for Years 1, 2 and 3. b. Compute Free Cash Flows for Years 1, 2 and 3. c. Estimate the terminal value of the firm in year 3 d. Compute the enterprise value, firm value, and equity value. e. Explore how the equity value changes as the ratio of current assets/sales changes from 10 to 20% in increments of 2%. Intuitively explain this pattern