PLEASE SHOW WORK ONLY IN EXCEL. PROBLEM MUST BE WORKED OUT IN EXCEL. THANK YOU.

Heavy Metal Corporation is expected to generate the following free cash flows over the next five years: Year 1 2 3 4 5 FCF ($ million) 52.2 66.8 77.9 73.5 81.4 Thereafter, the free cash flows are expected to grow at the industry average of 3.9% 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 $317 million, and 45 million shares outstanding, estimate its share price