I need the formulas so I work it out myself, thank you!

(5) 1. Below are the free cash flow projections for a firm that is going public in 2014 (now). The final FCF of 2019 is expected to grow at a rate of 2%. The WACCof the firm is 5%. The firm has $2,267 in debt and 189 shares outstanding. Calculate 1) the total value of the firm, 2) the market value of equity 3) and the price per share. 2014 2015 106.95 2016 195.16 2017 283.59 2018 233.38 2019 239.67 2020 In addition, you are given the following information. What is another estimate for the firm's price per share based on this information? 2014 EBITDA Medain EBITDA multiple of similar firms