first picture is Disneys Valuation

second picture is Disneys FCF

third picture is Senario Analysis I need help finding the value per share (green area)

idk why they are coming out so blurry

the third picture is clear. i just need to find out what the value per share is for each scenario for the company disney.

DISCOUNTED CASH FLOW ANALYSIS Extemal Financing Needt Actual Growth Rule 13% DISCOUNTED CASH FLOW ANALYSIS Extemal Financing Needt Actual Growth Rule 13%