Heavy Metal Corporation is expected to generate the following free cash flows over the next five years:(Click on the following icon

in order to copy its contents into a spreadsheet.)

Year	1	2	3	4	5
FCF ($ million)	53.3	69.9	76.7	75.7	80.9

After that, the free cash flows are expected to grow at the industry average of

4.2%

per year. Using the discounted free cash flow model and a weighted average cost of capital of

13.8%:

a. Estimate the enterprise value of Heavy Metal.

b. If Heavy Metal has no excess cash, debt of

$290

million, and

39

million shares outstanding, estimate its share price.