can you please review my answers

H Year 2019 2020 2021 2022 2023 Long-term Debt ($M) 45000 44.000 45.333 44.667 48,000 Profits ($M, after tax) 10,000 15,000 17,333 19.667 22,000 Interest ($M, after tax) 378 897 923 949 975 Working Cap ($M) 8.000 10.000 14,333 13.667 18,000 Depreciation ($M) 25.000 26.000 27,000 28.000 29.000 Cap Spending ($M) 24,150 27,767 31,383 35,000 Cost of equity 0.11 0.12 0.1 0.13 WACC 0.09 0.08 0.09 0.1 Number of equity shares (Million) 2.500 Terminal growth rate 0.03 2019 2020 2021 2022 2023 6 Free cash flow to firm 27,878 7,747 3.156 3,566 -1,025 FCFF = Net income + Depreciation - capital expenditures - Increase in working capital + interest 0 Free cash flow to equity 72,000 50,850 47,566 47,284 46,000 FCFE = Net income + Depreciation - capital expenditures - increase in working capital + debts issued - debts paid Value of the firm according to the free cash flow to firm method sum V= FCFF (1+9) / (k- g) 309755.556 86077.78 39450 39622.22222 59433.33 534338.9 5 sum Value of firm according to the free 6 cash flow to equity method 2815959.6 462272.7 396383.3 472840 460000 4607456 Estimated price of an equity share according to the free cash flow to firm method and the free cash flow to equity method FCFF 213.7356 9 FCFE 1842.982