no one has gotten this right yet

You need to estimate the value of Laputa Avation. You have the following forecasts (in millions of dollars) of its profits and of its future investments in new plant and working capital: From year 5 onward. EBITDA, depreciation, and investment are expected to remain unchanged at year-4 levels. Laputa is financed 60% by equity and 40% by debt. its cost of equity is 18%, its debt ylelds 9%, and it pays corporate tax at 30% o. Estimate the company's total value. Note: Do not round Intermedlate calculations. Enter your answer in millions rounded to the neorest whole amount. b. What is the value of Laputa's equity? Note: Do not round intermedlate calculations. Enter your answer in millions rounded to the nearest whole amount