Inputs

Rf 5% TV 766.67 = G14 * (1 + g) / ( Re - g)
Rm 15%
p 0.4
sd_f 80%
sd_m 20%
Beta 1.6 =p * sd_f / sd_m
Re 21% =Rf + Beta * (Rm - Rf)
g 15%

1 2 3 4 5

FCF (20.00) 10.00 20.00 30.00 40.00

766.67

Sum of the DCFs $31.01 = NPV (Re,FCF)

PV of the TV 295.58 = G15/(1 + Re) ^ 5

Value of Equity $326.59