Vandells free cash flow (FCF0) is $2 million per year and is expected to grow at a constant rate of 5% a year; its beta is 1.4. What is the value of Vandells operations? If Vandell has $10.82 million in debt, what is the current value of Vandells stock? Use the corporate valuation model and PLEASE USE EXCEL TO SEE FORMULAS