please show step by step work.

U (SI) Heavy Metal Corporation is expected to generate the following free cash flows over the next five years: (Click on the following icon in order to copy its contents into a spreadsheet) 3 4 5 Year FCF (S million) 1 52.3 2 67.5 79.4 76.5 81.6 After that, the free cash flows are expected to grow at the industry average of 4.2% per year. Using the discounted free cash flow model and a weighted average cost of capital of 14.8% a. Estimate the enterprise value of Heavy Metal, b. If Heavy Metal has no excess cash, debt of $298 million, and 40 million shares outstanding, estimate its share price. a. Estimate the enterprise value of Heavy Metal. The enterprise value will be $ million (Round to two decimal places.)