If Amata forecasts its free cash flows growth for the 1st year to be 10%, 2nd year to be 10%, 3rd is 10%, and 2.5% thereafter.

The weighted average cost of capital is 9.390%. However, after year 3, WACC will decrease by 0.5% thereafter.

The current year, or year 0, FCF is 1,324.4 million baht.

The company has 7,259 million baht in debt.

Assuming that the ROIC is expected to remain constant in Year 3 and beyond, what is the value of equity at Year 0, in millions?If the company has 1,067 million number of shares outstanding, what should its price per share be?