15%. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. Open spreadsheet example, an answer of $13,550,000 should be entered as 13.55 . $ ) million calculations. $ million For example, 0.00025 million should be entered as 250 . $ \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline & A & B & c & D & E & F & G \\ \hline 1 & Corporate valuation & & & & & & \\ \hline \multicolumn{8}{|l|}{2} \\ \hline 3 & Dollars/shares in millions & & & & & & \\ \hline 4 & FCF1 & $16.00 & & & & & \\ \hline 5 & FCF2 & $22.00 & & & & & \\ \hline 6 & FCF3 & $47.00 & & & & & \\ \hline 7 & Constant growth rate, gn & 4.00% & & & & & \\ \hline 8 & WACC & 15.00% & & & & & \\ \hline 9 & Market value of debt & $121.00 & & & & & \\ \hline 10 & Common shares outstanding & 16 & & & & & \\ \hline \multicolumn{8}{|l|}{11} \\ \hline 12 & & & 0 & 1 & 2 & 3 & 4 \\ \hline 13 & |FCFs & & & $16.00 & $22.00 & $47.00 & \\ \hline 14 & Horizon value & & & & & & \\ \hline 15 & Total FCFs & & & & & & \\ \hline \multicolumn{8}{|l|}{16} \\ \hline 17 & PV of FCFs to investors & & & & & & \\ \hline \multicolumn{8}{|l|}{18} \\ \hline 19 & Firm value today & & & & & & \\ \hline \multicolumn{8}{|l|}{20} \\ \hline 21 & Market value of equity, MVEquity & & & & & & \\ \hline 22 & Price per share, P0 & & & & & & \\ \hline \\ \hline 24 & Formulas & & & & & & \\ \hline 25 & & & 0 & 1 & 2 & 3 & 4 \\ \hline 26 & FCFs & & & $16.00 & $22.00 & $47.00 & AfN/A \\ \hline 27 & Horizon value & & & & & \#N/A & \\ \hline 28 & Total FCFs & & & \#N/A & #N/A & #N/A & \\ \hline \multicolumn{8}{|l|}{29} \\ \hline 30 & PV of FCFs to investors & & & \#N/A & \#N/A & \#N/A & \\ \hline \multicolumn{8}{|l|}{31} \\ \hline 32 & Firm value today & & \#N/A & & & & \\ \hline \multicolumn{8}{|l|}{33} \\ \hline 34 & Market value of equity, MVEquity & & \#N/A & & & & \\ \hline 35 & Price per share, P0 & & FN/A & & & & \\ \hline \end{tabular}