Based on the below information please build a financial model to forecast the free cash flows to the firm over a 5-year horizon, say 2023 to 2027 and value the equity of the firm using the discounted free cash flow valuation method :

Revenue for FY23: $780.6 million

EBITDA for FY23: $83.3 million

CapEx for FY23: $53.5 million

D&A, Taxes, and Delta NWC will be estimated

Discount rate (WACC): Assumed (e.g., 8%)

Terminal growth rate: Assumed (e.g., 2%)