(5) 1. Below are the free cash flow projections for a firm that is going public in 2014 (now). The final FCF of 2019 is expected to grow at a rate of 2%. The WACC of the firm is 5%. The firm has $2,267 in debt and 189 shares outstanding. Calculate 1) the total value of the firm, 2) the market value of equity 3) and the price per share.
	2014	2015	2016	2017	2018	2019	2020
FCF		106.95	195.16	283.59	233.38	239.67
(2) b)	In addition, you are given the following information. What is another estimate for the firm's price per share based on this information?
2014 EBITDA			687
Medain EBITDA multiple of similar firms			8.9