Calculate the Value / EBIT multiple for a company with the following financial characteristics.
Growth: 5% per year forever
ROIC: 20% return on invested capital.
Operating cash tax rate: 35%
WACC: 10%
Construct a 2 way table with growth on the vertical axis varying from 3% to 8% in 1% increments and ROIC on the horizontal axis varying from 8% to 20% in 2% increments.