The information below applies to Orange, Inc., a company that is looking to sell. Estimate the value of the whole company, its equity and the price per share as of today (12/31/2021). The discount rate is 9.4%.- FCF expected in 2022: $41 million, and in 2023: $58 million.

- FCF growth rate beyond 2023 (in perpetuity): 5%

- Excess cash: $100 million, Debt: $23 million

- It has 50 millions shares outstanding.

Find the following at the end of 2021:

A. equity value

B. Value per share

C Enterprise value