Heavy Metal Corporation is expected to generate the following free cash flows over the next five years: $.$ Thereafter, the free cash flows are expected to grow at the industry average of $4\mathrm{.}3\%$ per year.

Using the discounted free cash flow model and a weighted average cost of capital of $14\mathrm{.}5\%$ :

a$.$ Estimate the enterprise value of Heavy Metal.

b$.$ If Heavy Metal has no excess cash, debt of $$301$ million, and $39$ million shares outstanding, estimate its share price.

a$.$ Estimate the enterprise value of Heavy Metal.

The enterprise value will be $ million. $($Round to two decimal places.$)$

Data table

$($Click on the following icon in order to copy its contents into a spreadsheet.$)$

$\backslash$table$[[$Year$,1,2,3,4,5$