Student instructions: Use the forecasting variables to complete the discounted free cash flow forecast and valuation shown below. Enter indicated to complete the calculations needed. These incremental cash flows would require an initial $9,000,000 equipment investment. an inflow of $1,000,000 (don't forget to add this in the end AFTER TAXES). Discount rate is highest Marginal Cost of Capital fror reinvestment rate is 12%. Find NPV, IRR, MIRR, and Discounted Payback. But we Saw 20 200.000 1.00 DER WACE UN N Net Cod Golico SAN AR SON 1 SON 41 101 Maca Down BUN TAN W Sed HOW WAPI LV100 200.000 D the WACC Dlounted Tree Cash Flow Med Discounted FreCash Flow Model Barking Dog Corporation Operating at AYI Years Ending December 31 Forecast 2022 2023 2021 2024 2025 1000000 $6 56.000 Total untuk Price Totale Cost of Good Son Gross proft Selling gerealand dininiai 10 Fever Earnings before interest to deporta Deco MACRS Earnings before stevest and taxes (ET) Now Federal de condom (0) Net Operating role All Tax INOPATENT Ads Back Depreciation FEB 10Deprecluson FreeCathows for the years More Sale od 2005 Capa Gatos Totty Capital) TC from Recover NOW 1/6000.00 DWG M MA D Vile Cash NW WAGO Candice Diwa Student instructions: Use the forecasting variables to complete the discounted free cash flow forecast and valuation shown below. Enter indicated to complete the calculations needed. These incremental cash flows would require an initial $9,000,000 equipment investment. an inflow of $1,000,000 (don't forget to add this in the end AFTER TAXES). Discount rate is highest Marginal Cost of Capital fror reinvestment rate is 12%. Find NPV, IRR, MIRR, and Discounted Payback. But we Saw 20 200.000 1.00 DER WACE UN N Net Cod Golico SAN AR SON 1 SON 41 101 Maca Down BUN TAN W Sed HOW WAPI LV100 200.000 D the WACC Dlounted Tree Cash Flow Med Discounted FreCash Flow Model Barking Dog Corporation Operating at AYI Years Ending December 31 Forecast 2022 2023 2021 2024 2025 1000000 $6 56.000 Total untuk Price Totale Cost of Good Son Gross proft Selling gerealand dininiai 10 Fever Earnings before interest to deporta Deco MACRS Earnings before stevest and taxes (ET) Now Federal de condom (0) Net Operating role All Tax INOPATENT Ads Back Depreciation FEB 10Deprecluson FreeCathows for the years More Sale od 2005 Capa Gatos Totty Capital) TC from Recover NOW 1/6000.00 DWG M MA D Vile Cash NW WAGO Candice Diwa