Please show your calculations

Please make the correct calculations: Net income $2M Purchase of raw materials $0.2M Terminal value end of year two $5M FCF growth next two years 15% Noncash charges $0.5M Tax rate 50% Discount rate 10% Net interest $0.5M Purchase of equipment $1M Calculate FCF for the current year. Calculate the value of the company using the DCF method. Please make the correct calculations: Net income $2M Purchase of raw materials $0.2M Terminal value end of year two $5M FCF growth next two years 15% Noncash charges $0.5M Tax rate 50% Discount rate 10% Net interest $0.5M Purchase of equipment $1M Calculate FCF for the current year. Calculate the value of the company using the DCF method