Find the equity value for a company with the following information:

1. • Free cash flow in 2024 is expected to be $19,000
   • Free cash flow in 2025 is expected to be $19,500
   • Free cash flow in 2026 is expected to be $20,800
   • You are not given growth rates beyond 2026, so you plug in 2.1% which is what GDP tends to grow at
   • The companys WACC is 7.5%, and they have $85,000 of debt
   • The company had 2020 earnings of $92,000 and EBITDA of $140,000
   • Other companies are selling at P/E multiples of 15x and EV/EBITDA multiples of 12x

Which is the best method of equity valuation to use for this and why?