You have just graduated and are working at a small company. The CEO is thinking about going public and has asked you, the only member of the team with a business degree, to estimate the value of the equity by Monday. Thankfully, you remember that you learned how to do this in your FIN$310$ class! You have come up with the following inputs to get back to the CEO:

$2025$ free cash flow: $$530,000$

$2026$ free cash flow: $$570,000$

$2027$ free cash flow: $$620,000$

Annual FCF growth after $2027$: $3\%$

Company WACC $($discount rate$)$: $8\%$

Total debt: $$1\mathrm{.}1$MM

number of shares: $400,000$

Please develop an equity valuation for the business using the free cash flow valuation method.