please solve b and c

Start with the partial model in the file Chos P2S Build a Model.xlsx. Selected data for the Derby Corporation are shown here. Use the data to aniser the questions. The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to anawer the questions beinw, On not round intermediate calculations. a. Calculate the estimated horizon value (i.e., the value of operations at the end of the forecast period immediately after the Year-4 free cash fiow). Assime growth becomes constant after Year 3, Enter your answer in millions. For example, an answer of $1.23 malion stiould be entered as 1.23, not 1,200,000 Round your answer to two decimal places. Present value of HV Present value of FCF value of operations c. Calculate the estimated Year-0 price per share of common equity. Round your answer to the nearest cent