Your question is DCF and WACC Calculation. Take a moment with it on the right.
Talk me through your thinking if you like. When you're confident, submit your answer and I'll grade it like a real screen (7/10 or better passes).
Explain how you calculate DCF and WACC.
Walk through the mechanics using the illustrative inputs below. State the formulas, calculate the implied enterprise value, and explain how you would assess the sensitivity of the result to WACC and terminal growth. Treat the analysis as an unlevered DCF in USD, with no company-specific background provided.