pls showing working in excel and how you did it .thanks

ABC Inc forecasts the following for the next five years: Year 1 2. 3 4 un 200 300 375 425 450 25 30 EBITDA Depreciation Capex ANWC 40 45 35 100 200 150 100 100 25 50 80 10 10 The only noncash expense incurred by ABC is depreciation. Free cash flows beyond year 5 are estimated to grow at an annual rate of 4%. The firm's WACC is 9%, their tax rate is 20%, and the market value of their debt is $1,000. Using the DCF approach, what is the value of ABC's equity? Submit your work as one pdf, word, or excel file. Show all work and round your final answer to two decimal places