Hi sir, I want the solution in excel. thank you.

Exercise 3 (6 marks) Hedi Company operates in Health Care sector and experiences a high growth rate during COVID-19 pandemic outbreak. The financial manager asked you to evaluate the value of the share on December 31, 2020. The free cash flow (FCF) of the firm is $11,750,000. In 31 December 2020, the market value of debt is $5,000,000 and the cash is $1,500,000. The company has 200,000,000 shares outstanding. The Company experiences a high growth rate for the coming first five years of 25% thereafter it the FCF growth will slow to 7.5 % per year and forever. The cost of capital is 8%. The FCFs occur in midyear. 1) What is the share value of equity? 2) What is the value of equity if the cost of capital is 8%, 9%, 10%, and 14%