Please show formulas. Thank you!

Excel Online Structured Activity: Corporate valuation Dantzler Corporation is a fast-growing suppller of office products. Analysts prolect the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 6% rate. Dantzler's WACC is 14%. Ycar FCF(5 millions) 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. a. What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55 . b. What is the firm's value today? Round your answer to two decimal places. Enter your answer in miliions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round your intermediate calculations. c. Suppose Dantzler has $36 million of debt and 37 milion shares of stock outstanding. What is your estimate of the current price per share? Round your answer to two decimal places. Write out your answer completely, For example, 0.00025 milion should be entered as 250. 5 Corporate valuation Dollars/shares in millians \begin{tabular}{lllll} 0 & 1 & 2 & 3 & 4 \\ \hline$17.00 & $24.00 & $47.00 & \end{tabular} FCFs Hortzon value Total FCFs PV of FCFs to investors Firm value today Mariket value of equity, MVequits Price per share, P0 Formulas FCFs Horizon value Total FCFs PV of FCFs to investors Firm value today