i need and answer and explaination with this finace problem.

Consider recent financials for Elie's Essentials LLC: Bulance Sheet Attempts Remaining: infinity Going forward, analysts have forecasted the folowing free cash flows: $2,500.00 in 2021, and \$2,600.00 in 2022. After that point, analysts expect free cash flows to grow at 4.00%. The firm has no short-term debt or preferred stock, and there are 1,000 shares outstanding. The frrm's cost of capital is 11.00%. You are trying to estimate the value of Doo McAuffins incorporated. It is a rival fim to Elle's Essentials, but not publicy traded. You do know that Doo McFutfins has an EBrTDA of \$4,750 for 2020. Using multiples, what is a rough estimate for the entarprise vilue of Dos McRultins