Charles Underwood Agency Inc. has an expected net operating profit after taxes, EBIT(1 - T), of $10,500 million in the coming year. In addition, the firm is expected to have net capital expenditures of $1,575 million, and net operating working capital (NOWC) is expected to increase by $10 million. How much free cash flow (FCF) is Charles Underwood Agency Inc. expected to generate over the next year? $8,915 million $12,065 million $8,935 million $132,943 million Charles Underwood Agency Inc.'s FCFs are expected to grow at a constant rate of 5.70% per year in the future. The market value of Charles Underwood Agency Inc.'s outstanding debt is $35,191 million, and preferred stocks' value is $19,550 million. Charles Underwood Agency Inc. has 150 million shares of common stock outstanding, and its weighted average cost of capital (WACC) equals 17.10%. Term Value (Millions) Total firm value Value of common equity Intrinsic value per share Using the preceding information and the FCF you calculated in the previous question, calculate the appropriate values in this table