Assume that the company$/$s sales are expected to grow $5\%$ per year for the next $5$ years. EBIT margin per year will remain constant for the next $5$ years. The tax rate is $21\%.$ Depreciation per year will remain constant for the next $5$ years. Capital spending per year will remain constant for the next $5$ years. Changes in non$-$cash working capital as a percent of sales will be $2\%.$ Estimate the stock's intrinsic value. Show your detailed computations. Briefly explain your inputs and logic.

Stock Price: $193\mathrm{.}18$

EPS: $6\mathrm{.}1297$

P$/$E Ratio: $31\mathrm{.}52$

FCF: $995848$

WACC: $8\mathrm{.}48$

EBI Margin: $30\mathrm{.}13\%($constant$)]$