Answers are provided, but I have no idea how to get them. please show all calculations so I can fully understand how to solve. Thank you !

26. Adjusted Cash Flow from Assets (L03) Cumberland Corp. is expected to have an EBIT of $1.9 million next year. Depreciation, the increase in net working capital, and capital spending are expected to be $165,000, $85,000, and $115,000, respectively. All are expected to grow at 18 percent per year for four years. The company currently has $13 million in debt and 800,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 3 percent indefinitely. The company's WACC is 8.5 percent and the tax rate is 35 percent. What is the price per share of the company's stock? (10) In the previous problem, instead of a Bond Coupon Rate Price Quote Maturity Face Value Market Value YTM (Semi- annual) YTM (Annual) After tar cost (3496) 3.48% 3.85% 1 2 6.00% 7.50% 103.18 110.5 $45,000,000 $46,431,000 40.000.000 $44,200,000 2.63% 2.92% 5.27% 5.8496 5 years 8 years 15.5 years 25 years 3 7.20% 109.83 50,000,000 4.09% $54.925,000 $66,787,500 3.1096 3.2904 6.2096 6.57% 4 6.80% 102.75 65,000,000 Average after tax cost of debt 3.9496