no Excel pls

Free cash flows growth debt Interest on debt Corporate Tax Unlevered cost of capital debt -equity ratio is constant 7.48 Million 5.25% 49 Million 7.50% 21% 14% Estimate the value of the company with it's leverage Policy Using i)APV approach ii)WACC method iii)Constant interest coverage model NOTE : value is same Under all the three methods