Problem $13-25$ Company Voluation $($LO$5)$

Kou need to estirate the value of Laputa Avation. You have the following forecants in milions of dollarif of Rs profits and of Es fiture inveitnents in new plant and working captal.

$\backslash$table$[[,*$ra$],[$Earningt befory intirent, tases, depresiation, and anortisation$],[\backslash$table$[[($EETTMe$)],[$Deprecitalan$]],\backslash$table$[[5$ whin $1$ i$],[115],[5]]],[-44**$ mintio,H$1,78,,64,43],[1$an an EAl,$54,14,,7,$cdots