please show your work not using excel and answer asap. use the graphs below to help solve.

Question 10: What is the EV of the proposed Bauxite Division spinoff? Please show your calculations. Omicron's CFO has provided you with very specific earnings guidance for the Bauxite Division for the next 5 years. Please refer to the following charts for Questions 7 and 8: Question 7: What are the Free Cash Flow (FCF) figure for the Years 2023-2027 for the Bauxite Division?? Please show your work or attach an Excel spreadsheet. \begin{tabular}{|lc|} \hline Omicron Corporation (OMC) & 2023 \\ \hline & \\ \hline Corporate Tax Rate: & 40.00% \\ \hline Equity Ratio: & 65.00% \\ \hline Credit Spread (Corporate): & 2.25% \\ \hline \end{tabular} Question 10: What is the EV of the proposed Bauxite Division spinoff? Please show your calculations. Omicron's CFO has provided you with very specific earnings guidance for the Bauxite Division for the next 5 years. Please refer to the following charts for Questions 7 and 8: Question 7: What are the Free Cash Flow (FCF) figure for the Years 2023-2027 for the Bauxite Division?? Please show your work or attach an Excel spreadsheet. \begin{tabular}{|lc|} \hline Omicron Corporation (OMC) & 2023 \\ \hline & \\ \hline Corporate Tax Rate: & 40.00% \\ \hline Equity Ratio: & 65.00% \\ \hline Credit Spread (Corporate): & 2.25% \\ \hline \end{tabular}