(20pty) The int 5 years' results of Niccair Corporation are given below. Value the company's stock based on a fCFF model. This means you will need to use the values below to estimate the futute growth of Niccal's free cash flows to the firm, then discount those cash flown back to the present using the formula to vilue a evowing perpetutity. You may assume your estimate of Niccair's growth rate remains constant throughout the life of the firm. You will aho need to entimate the WACC for Niccair in order to discount your cash flows. Consider that Nccalrv 2015 yeat-end debt is 5750MM. Niccair's 2015 year-end eash is \$50MM. The company has a cost of debt of 5%. The comeany has 44,080,000 shares cutstanding. The yearuend share price is $37. Niccair's beta is 2, the riak-free rate is 3%, the expected return on the mariet is 12N