Suppose that a company has a net free cash flow of $$5$ million and is expected to grow

at $30\%$ during the next $3$ years and then grow at $7\%$ thereafter. The company has debt

of $$75$ million and $5,000,000$ shares of outstanding common stock. The company pays

no dividends and since it would like to retain its earnings, it is not expected to pay any

dividends. What is the firm's equity value assuming the discount rate is $12\%?$ What is

the firm$$s intrinsic value?