Your analyst has built the following spreadsheet for the company you are interested in buying. Somehow there are some spaces that are blank and you cannot reach your analyst. (You can assume that all the calculated numbers are correct.) Growth Rate in Year 1-3 Growth Rate after Year 3 Discount rate in Year 1-3 Discount rate after Year 3 Year FCF PV of FCF Year 1-3 TV at the end of Year 3 Firm Value today The FCF in Year 4 is? 11% The total firm value today is? 5% 10% 7.5% 1 10 $27.52 ??? ??? 2 11.1 The terminal value (TV) of the firm at the end of year 3 is? 3 12.321 4 ???