More on the corporate valuation model

Widget Corp. is expected to generate a free cash flow $($FCF$)$ of $$12,140\mathrm{.}00$ million this year $(FCF,=$$$12,140\mathrm{.}00$ million$),$ and the FCF is expected to grow at a rate of $23\mathrm{.}80\%$ over the following two years and $($:$FC{F}_3$