6. Stocks Valuation ABC company's current FCF is $2,000,000, it will grow at 25% for the first 2 years and back to a ay growth rate 7% after 2 years. The WACC is 10%, outstanding shares is 4,000,000. Please use FCF model to estimate the value of their stock. Show you steps and calculations in Excel. Assume all FCFs happen at the end period. 2,000,000 Current FCF Anticipated growth rate, years 1- WACC Long-term growth rate, after year 2 Number of shares outstanding 25% 10% 7% 4,000,000 6(a) what is FCF at the end of year 1? 6(b) what is FCF at year 5? 6(c) What is the terminal value at the end of year 2? 6(d) What is the forecast stock price per share