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 $4\mathrm{.}5\%$ per year. Using the discounted free cash flow model and a weighted average cost of capital of $13\mathrm{.}7\%$ :

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

b$.$ If Heavy Metal has no excess cash, debf of $$291$ million, and $41$ 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$,1,2,3,4,5$