Could you please show the problem and answer in excel?

P9-19 (similar to) Question Help Heavy Metal Corporation is expected to generate the following free cash flows over the next five years. Year 1 2 3 4 5 FCF (5 million) 54.9 67.4 78.3 73.2 83.4 (Click on the icon located on the top right comer of the data table in order to copy its contents into a spreadsheet.) After that, the free cash flows are expected to grow at the industry average of 4.5% per year. Using the discounted free cash flow model and a weighted average cost of capital of 13.6% a. Estimate the enterprise value of Heavy Metal b. If Heavy Metal has no excess cash, debt of $310 million, and 35 million shares outstanding, estimate its share price a. Estimate the enterprise value of Heavy Metal The enterprise value will be s million (Round to two decimal places.) Enter your answer in the answer box and then click Check