You need to estimate the value of Laputa Aviation. You have the following forecasts $($in millions of dollars$)$ of its profits and of its future investments in new plant and working capital:

Year

$1234$

Earnings before interest, taxes, depreciation, and amortization $($EBITDA$)$ $ $82$ $ $102$ $ $117$ $ $122$

Depreciation $12222732$

Pretax profit $70809090$

Tax at $30\%21242727$

Investment $11141719$

From year $5$ onward, EBITDA, depreciation, and investment are expected to remain unchanged at year$-4$ levels. Laputa is financed $50\%$ by equity and $50\%$ by debt. Its cost of equity is $13\%,$ its debt yields $9\%,$ and it pays corporate tax at $30\%.$

Estimate the company$$s total value.

Note: Do not round intermediate calculations. Enter your answer in millions rounded to the nearest whole amount.

What is the value of Laputa$$s equity?

Note: Do not round intermediate calculations. Enter your answer in millions rounded to the nearest whole amount.