can anyone help me figure this out?

Complete a free cash flow analysis with this information to come up with an estimate for intrinsic value of this stock. In this analysis, you should use the information for year 5 solely for the calculation of terminal value. Note that this means you can calculate a FCFF and FCFE directly, rather than needing to forecast these values out with the growth rate. You may assume all numbers are properly scaled, and that the debt-to-equity ratio, WACC, and E(R_i) are all constant through time.

Forecast Values

	0	1	2	3	4	5
EBIT	2750	2850	2950	3050	3150	3250
Depreciation	250	250	250	250	250	250
CapEx	0	2500	1000	750	500	250
NWC	1100	1140	1180	1220	400	200
Interest	337.5	342	346.5	351	355.5	360
Net Debt	7500	7600	7700	7800	7900	8000

Firm Characteristics

Firm Financing
Debt %	30.0%
Equity %	70.0%
Shares Outstanding	575.5M
Tax Rate	21.0%
Long Run Growth Rate	2.0%
Risk Free Rate	2.5%
Expected Market Return	11.0%
Firm Beta	1.4

Free Cash Flows

Year	1	2	3	4	5	TV
FCFF
FCFE
	1	2	3	4	4
PV(FCFF)
PV(FCFE)

FCFF Model Estimate for P₀ =

FCFE Model Estimate for P₀ =