clear version

what is the firm's equity value? step by step solution please with equations used thanks You have forecast for show state company FO 73 Years 1 to 3 in the Explicit Forecast Period Anditionally, you have determined the towing The WACC YN NOPATIY RONIC 15 The waite balance sheet is the following You have forecast the following Free Cash Flow stream for company VLNK Ltd (all amounts in m). Year 1 2 3 FCF 69 72 73 Years 1 to 3 is the Explicit Forecast Period Additionally, you have determined the following The WACC is 9% .NOPAT in Year 3 is 85m RONIC IS 15% Long-term growth rate is 2% The latest available balance sheet is the following: Balance Sheet (Em) 2020 Assets 50 Cash (Operating) Cash (Excess) Accounts Receivable 100 95 Inventory 220 Current Assets 465 Property, Plant and Equipment 280 Equity investments 180 Total Assets 925 130 Liabilities and Equity Accounts Payable Short-Term Debt Accrued Expenses 50 80 Current Liabilities 260 Long-Term Debt 250 Equity 415 Total Liabilities and Equity 925