COMPRESSED APV WITH NONCONSTANT GROWTH,

Can I have the answer for d) and e)

Thank you

Compressed APV with Nonconstant Growth Sheldon Corporation projects the following free cash flows (FCFs) and interest expenses for the next 3 years, after which FCF and interest expenses are expected to grow at a constant 9% rate. Sheldon's unlevered cost of equity is 13% its tax rate is 45%. Free cash flow (\$ millions) Interest expense (\$ millions) a. What is Sheldon's unlevered horizon value of operations at Year 3 ? Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Do not round intermediate calculations. Round your answer to two decimal places. \$ million b. What is the current unlevered value of operations? Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Do not round intermediate calculations. Round your answer to two decimal places. $ c. What is horizon value of the tax shield at Year 3 ? Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Do not round intermediate calculations. Round your answer to two decimal places. $ d. What is the current value of the tax shield? Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Do not round intermediate calculations. Round your answer to two decimal places. $ e. What is the current total value of the company? Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Do not round intermediate calculations. Round your answer to two decimal places. $