Calculate the equity value for the following company. EBITDA in year 1 is expected to be $100M and is expected to grow by 1% for each of the next 5 years.Cap Ex, TIs and LCs are expected to be $7M in year 1 and are expected to grow at 3% for each of the next 5 years.Currently the company has $500M in debt and this is expected to remain constant going forward.Assuming an exit in year 6, what is the equity value of the company today?Assume a 10% discount rate and an 8% cap rate.

Please show steps.