Hi, As this table shows, the real projection EBITA are 220,226,231… and the taxes are 77, 84 ,87… According to the text, the tax rate is 35%. How could we have the taxes series as above? is that because we have to consider the real WACC (8%)? Thank you very much for reading and help.
Problem solved. The real tax is deflated from the nominal tax.