what is the firms equity value

please help

You have forecast the following Free Cash Flow stream for company VLNK Ltd (all amounts in Em). Year FCF69 72 73 Years 1 to 3 is the Explicit Forecast Period. Additionally, you have determined the following The WACC 9% NOPAT in Year 3 is 85m RONIC is 15% . Long-term growth rate is 2% The latest available balance sheet is the following: MURCING YOU TO DO WITOWE The WACC is 9% NOPAT in Year 3 is E 85m. RONIC IS 15% Long-term growth rate is 2% The latest available balance sheet is the following 2020 Balance Sheet (Eml Assets Cash (Operating Cash (Excess Accounts Receivable SO 100 95 220 465 Inventory Current Assets Property. Plant and Equipment Equity investments Total Assets 280 180 925 130 50 Liabilities and Equity Accounts Payable Short-Term Debt Accrued Expenses Current Liabilities Long-Term Debt Equity 80 250 250 415 Total Liabilities and Equity 925