Please see photo below

thank you!

Hectoriti Corp currently has an FCF of $13 million. A reputable analyst estimates that this FCF is anticipated to increase by 12% per year for the next 5 years. The analyst esti- mates that at the end of 5 years the company's terminal value will be based on the year-5 FCF and a long-term FCF growth rate of 4%. Suppose the Hectoritis B= 1.5, the r;= 3%, the market risk premium E( )-= 14%, and Hectoritis has 8 million shares outstanding. How should the analyst value the shares of the company? Assume all cash flows occur at year end