use Excel,need asap

Free cash flows growth debt Interest on debt Corporate Tax Unlevered cost of capital debt -equity ratio is constant 8.36 Million 5% 45 Million 6% 40% 12% Estimate the value of the company with it's leverage Policy Using i)APV approach ii)WACC method 111) Constant interest coverage model NOTE : value is same Under all the three methods