How do I find Debt and equity value from this?

ato (16) Discounted Cash Flow (in millions of dollars except pershare data) Operating income 5 1.218.4 $1,351.6 51,554.6 S1,717,0 $1,950,0 $2,135.9 $2,410.2 $2,654,8 52.790.1 $2.957.0 Taxes 463.0 513.8 590.8 652.5 741.0 811.7 915.9 970.8 1.000.2 1.123.0 NOPAT 7554 833.0 963. 1,004 1.200.0 1,324 3 1,494,3 1,584.0 1.7200 1.823,7 Capex, net of depreciation Change in NWC 88 (1740) (1853) (198.4) (195.0) (2017) (210.1) (2323) (246.2) (261.0) Fron cash flow 761.1 0631 777.6 866.2 1.014,0 1,117.6 1,275.2 1,351.7 1483.7 1,572.7 Terminal value 17,998.3 Total flows 704.1 063.1 777.5 9682 1.0140 1,117.6 1.275,2 1,351,7 1483.7 19,571.0 Presunt value of flows 8 6823 S 520.8 $ 553.5 $ 550.5 $ 575.4 $ 5852 $ 576 8 5 545.9 $ 535.0 56,3012 Enterprises S11/415.4 Lost current outstanding debt $ 1.200.66 Equity va S10,118.8 Current shares dulanding 271.5 Equity value por share 37.27 Current share price: $ 42.09