world227_tg_07

Muskrat Falls Corp (MFC) has decided on a debt-only refinancing at market rates, i.e. Option A (Case 1 of the model "toggle") in the MFC model. MFC is valued at 12x EV / NTM EBITDA. Please calculate the company's equity value at end FY30, assuming the following: * Due to unfavorable macro conditions, MFC is only able to re-finance its debt at an additional 75bps spread to the base case * MFC managed to receive regulatory relief that permits it to reduce restricted cash by $100M each year, starting in Jan FY27, with funds returned to shareholders as special dividends Please provide your response in millions of dollars. Print the information I need back here.