PLEASE USE EXCEL WITH FORMULAS Problem $3[5$ points$]$:

The free cash flows $($in millions$)$ shown below are forecast by Simmons Inc. If the weighted average cost

of capital is $13\%$ and the free cash flows are expected to continue growing at the same rate after Year $3$

as from Year $2$ to Year $3,$ what is the Year $0$ value of operations, in millions?

Year:

Free cash flow: