Company E has following projected cash flows. Calculate the total value of the firm when r = 10% and g = 5%. Assume horizon value is at year=6. Write your answer

Free Cash Flow (FCF)

Yr1=0.2

yr2=0.34

yr3=0.52

yr4=0.68

yr5=0.8

yr6=1

yr7=1.05

yr8=1.10

Please compute using the horizontal value formula