Plese could you show me how to get the answer for below question. Tahnk you in advance.

Terminal value = $2.53 / (.1348 - .05) = $29.83 (but how do I get .1348)

Value of Equity = $21.56 (MV of the firm) - $5 (MV of debt) = $16.56 (but how i get 21.56)

You are trying to value a private company. The company has 5 million of debt and 4 million of book equity. The ratio of market value to book value for similar firms is 2. You decide to use this ratio to estimate the market value of equity as the input for the weights in WACC calculation. The average beta for publicly traded firms in the same industry is 2, and the average debt-to-equity ratio for public firms in this industry is 0.4. The corporate tax rate is 40% The risk free rate is 6% and the market risk premium is 5.5%. The interest rate of the debt is 10%. Here is the FCFF model for valuing the business 1 2.3 1.38 2 2.65 1.59 0.132 1.46 EBIT (EBIT grows at 15% for the firs 5 years 5% thereafter EBIT (1-Tax Rate) Less (Cap. Expenditures-Depreciation) grows Free Cash Flow to the Firm 3 3.04 1.82 0.152 4 3.5 2.1 0.175 5 4.02 2.41 6 4.22 2.53 0.00 2.53 0.115 0.201 1.27 1.67 1.93 2.21 at same 15% annual rate as revenue for 5 years and are offsetting thereafter) Equals FCF Assuming after 5 years, the growth rate is 5% forever. 1. What is the terminal value of the firm at the end of year 5 (in millions)? Answer is $29.83 2. What is the equity value of the firm right now (in millions)? (Note the question is not asking for firm value) Answer is $16.56