Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Total Debt 25,000 25,000 25,000 25,000 25,000 25,000 EBITDA 4,500 4,800 5,200 6,000 6,500 7,200 Free Cash Flow before Debt Service (1,250) (2,500)...

Please help me

Extracted text: Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Total Debt 25,000 25,000 25,000 25,000 25,000 25,000 EBITDA 4,500 4,800 5,200 6,000 6,500 7,200 Free Cash Flow before Debt Service (1,250) (2,500) 1,550 2,450 3,250 3,650 4,250 Net Equity Cash Flows 300 1,200 2,000 2,400 3,000 Expected Equity Return 20% Exit Year Year 5 Terminal Value 1. EBITDA Multiple 8.0x 2. Perputity Method (use Next Year's Cash Flow) WACC 10.0% Growth Rate 5.0% OUTPUT CASH FLOW PROJECTIONS FOR DCF 1 2 3 4 5 Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Equity Cash Flows Terminal Value (Exit Year) 1. EBITDA Multiple 2. Perputity Method (use Next Year's Cash Flow) Average Debt Equity TV Equity Cash Flows + TV Net Present Value IRR