this is one question all the information you need will be in the general info tab. please send back im excel format if possible, thank you!

i updated a new picture for that i aplogize

Pein a 2 way data table that axamines tow the valuatkir it in pacted by WACC and margin decline for Trapelouds diviuie Foun a duit, Basp and Bear Ahalysis for these two madtirestentu Weight bese 500 , bull a0s that batai 2001 . what arie vour findhits? \begin{tabular}{|l|l|} \hline RFA \\ Monthly \\ 3 \\ 4 Monthty Returns \end{tabular} 10 Tax Rate 11 Market Value Bonds 12131411 Sales EBIT Margin Interest Pretaxincome Taxes Net income Depreciation Capex Additional NOWC FCF Horizon Weieht base 50\%, tist 30% and be ie 20% - what are vout findiner? whece 12RiskFreeRate 310 year Treasury 4 Borrowing Spread 5 Beta 6 Market Risk Premium \begin{tabular}{|l|} \hline \\ \hline \end{tabular} WACC \begin{tabular}{l|l|l|l|} \hline & Market Value Weight Cost WACC \\ Debt \\ Equity \end{tabular} 10 Tax Rate 11 Market Value Bonds 12 13 14 \begin{tabular}{ll} & Square Pro-forma \\ \hline \end{tabular} Pein a 2 way data table that axamines tow the valuatkir it in pacted by WACC and margin decline for Trapelouds diviuie Foun a duit, Basp and Bear Ahalysis for these two madtirestentu Weight bese 500 , bull a0s that batai 2001 . what arie vour findhits? \begin{tabular}{|l|l|} \hline RFA \\ Monthly \\ 3 \\ 4 Monthty Returns \end{tabular} 10 Tax Rate 11 Market Value Bonds 12131411 Sales EBIT Margin Interest Pretaxincome Taxes Net income Depreciation Capex Additional NOWC FCF Horizon Weieht base 50\%, tist 30% and be ie 20% - what are vout findiner? whece 12RiskFreeRate 310 year Treasury 4 Borrowing Spread 5 Beta 6 Market Risk Premium \begin{tabular}{|l|} \hline \\ \hline \end{tabular} WACC \begin{tabular}{l|l|l|l|} \hline & Market Value Weight Cost WACC \\ Debt \\ Equity \end{tabular} 10 Tax Rate 11 Market Value Bonds 12 13 14 \begin{tabular}{ll} & Square Pro-forma \\ \hline \end{tabular}