Today is January 31, 2018. You forecast the following cash flows (in millions) for a firm:

Cash flow from operations
January 31, 2019	$4,822.32
January 31, 2020	$5,342.00
January 31, 2021	$4,525.11
Cash investment in operations
January 31, 2019	$800.44
January 31, 2020	$913.21
January 31, 2021	$874.14

In addition, you are given the following data:

Net debt
January 31, 2018	$342.11

and

Free cash flow growth after 2021	3.00%
Required return	10.00%

What is the equity value of the firm (in millions) using Discounted Cash Flow model? Hint: First, calculate the free cash flows and discount the free cash flows. Finally, subtract the net debt to obtain equity value.

A		$46,434.11
B		$48,111.02
C		$50,079.02
D		$52,515.77