What is the PV Enterprise, Estimated Equity Value, and Value per Share?

2013 2014 2015 2016 2017 tax rate= 40% Perp.gr 3% growing perpetuit EBIT EBIT(1-t) e Depreciation Capital expenditures 4 ANWC SA Other assets 6 Free cash flow 7 Terminal value 8 19 Discount factor 50 PV[FCE+TV) 51 PV Enterprise 52 Less EOY 2008 Debt 53 Estimated Equity Value 54 number of shares (000,0005) 55 56 Value per share 57 58 301 10