Finance question

Using the following set of parameters:
Gross Margin 40%
Fixed Costs $2,000
Revenue Growth Rate for Years 1 to 5 10%
FCF Steady Growth 3%
Discount Rate 12%
Year 1 Revenue $5,000
Tax Rate 21%
Terminal Year 5
please answer the following questions
what percentage the Present Value of terminal value contributes to the total enterprise value?
How sensitive is your valuation to inputs?
You may use the template attached or create your own. Excel submission is enough.

Sample Solution