You are a financial consultant viewing companies free cash flows (in millions). They are as follows:

(2021) FCF: 1,291,000

(2022) FCF: 1,355,000

(2023) FCF: 1,378,000

(2024) FCF: 1,506,000

(2025) FCF: 1,510,000

You are informed that at the beginning of 2026 the company's FCF's are expected to grow at a rate of 2% for indefinite terms. WACC is 5%. Given this information...

a) What is the companies enterprise value for the year 2020?

b) How sensitive is the enterprise value with respect to the discount rate and growth rate. Conduct a sensitivity analysis.