hy Metal Corporation is expected to generate the following EBIT, taxes, depreciation, capital expenditure and NWC changes over the next two years 1 2 EDIT 15 million) 50 2096 20% Depreciation (5 million) Capital expenditure (5 million) Increase in net working capital (NWC) (5 million) 20 10 2 25 6 3 Thereafter, the free cash flows are expected to grow at the industry average of 4% per year. Using the discounted free cash flow model and weighted average cost of capital of 12%, answer the following three questions (questions ac) Please type your answers for all three questions in the response box below and clearly label which questions the answers are for Please be sure to show calculation steps to receive full credit. What is Heavy Metal Corporation's free cash flow in years 1-2? Note: you need to show equation for at least one year b) What is Heavy Medal Corporation's estimated terminal enterprise value? c) Heavy Medal has no excess cash debt of 5319 million, and 36 million shares outstanding. what is Heavy Medal's enterprise value today? What should Heavy Metal's expected share price ber