Please use the excel file.

19 Data table: Share value vs LT growth and WACC 20 Long-term growth ] 0% #NAME? -4% 2% 4% 6% 21 22 WACC 23 24 25 26 10% 12% 14% 16% 18% 20% 22% 27 28 29 30 31 32 33 34 35 36 Use the template for the ABC Corp. valuation in section 2.7 to value Cisco stock. Assume that the weighted average cost of capital for Cisco is 12.6%, the growth rate for years 1-5 is 4%, and that the long-term growth rate is 0%. (Details and template on the disk that accompanies this book.) 19 Data table: Share value vs LT growth and WACC 20 Long-term growth ] 0% #NAME? -4% 2% 4% 6% 21 22 WACC 23 24 25 26 10% 12% 14% 16% 18% 20% 22% 27 28 29 30 31 32 33 34 35 36 Use the template for the ABC Corp. valuation in section 2.7 to value Cisco stock. Assume that the weighted average cost of capital for Cisco is 12.6%, the growth rate for years 1-5 is 4%, and that the long-term growth rate is 0%. (Details and template on the disk that accompanies this book.)