Company Valuation Assignment

Hey, i only need help with part 2. It should be around 2000 words excluding appendix and reference. Please insert appendix of all calculations as well as the reference. Ive attached 2 documents about all the information of the assignment.. Ive also attach a sample assignment to make things easier :). i have to turnitin for this assignment so plagarism must not be higher than 20-30..