Estimate the value of the company based on the following data:

Debt: 30 million

Shares outstanding 50 million

Expected free cash one year from now 45million

Expected free cash two year from now 50 million

Future free cash ow growth beyond second year of 5%

1. No answer
2. 21.6
3. 25
4. 22;72
5. 21