Cant figure out the share price my answer keeps coming out wrong thank you.

CCF Method Gray cells are given by assumption Green you need to figure out Scott Inc. Key statistics CCF Growth rate after year 3 D/E 39 0.30 0.06 TO te 69 2196 Beg. of year Timeline 1 2 Book value of Debt 54.00 102 111 Cash holdings 32.00 Shares outstanding 51.00 Interest rates 394 E[r 10% Esitmate Scott Inc's BA from comparable companies Comparable firms D/E Harris Enterprises 1.84 1.00 Tindall Ventures 1.94 0.70 Orr Limited 1.33 0.80 Average Compute Scott Inc's