I am very confused on stock valuation can someone help me figure out the stock valuation using the FCF valuation model for the attached income statement and balance sheet?

Starbucks 111.82 -1.59 (-1.40%) SBUX Income Statement Jacome ! Annual Quarterly Col 2020 Period Ending 27/09 2019 29/09 2018 30/09 Total Revenue 23518 26508.6 24719.5 22 Revenue 23518 26508.6 24719.5 22 Other Revenue, Total Cost of Revenue, Total 18399.3 19020.5 17367.7 9 Gross Profit 5118.7 7488.1 7351.8 13 21956.3 21807.9 18960.6 18 1679.6 1824.1 1759 7 1431.3 1377.3 1247 -322.5 -298 -301.2 Total Operating Expenses Selling/General/Admin. Expenses, Total Research & Development Depreciation / Amortization Interest Expense (Income) - Net Operating Unusual Expense (Income) Other Operating Expenses, Total Operating Income Interest Income (Expense), Net Non-Operating Gain (Loss) on Sale of Assets Other, Net 338.3 -487 - 1651.2 430.3 371 539.3 1561.7 4700.7 5758.9 4 -397.3 -234.5 21.1 Net Income Before Taxes 1164.4 4466.2 5780 4 Provision for Income Taxes 239.7 871.6 1102 1 Net Income After Taxes 924.7 3594.6 4678 2 Minority Interest 3.6 4.6 0.3 Equity In Affiliates 928.3 3599.2 4678.3 U.S GAAP Adjustment Net Income Before Extraordinary Items Total Extraordinary Items Net Income -160 3599.2 928.3 45 928.3 3599.2 467 Total Adjustments to Net Income Income Available to Common Excluding Extraordinary Items Dilution Adjustment Diluted Net Income 928.3 3599.2 451 1181.8 1233.2 139 Diluted Weighted Average Shares Diluted EPS Excluding Extraordinary Items DPS - Common Stock Primary Issue 0.79 2.92 3 1.64 1.44 1 Diluted Normalized EPS 1.12 2.68 2. In Millions of USD (except for per share items) Belance! 2020 27/09 2019 29/09 2018 30/09 Pariad Ending Total Current Assets 7806.4 5653.9 12494.2. Cash and Short Term Investments 4632.1 2757.1 8937.8 Cash Cash & Equivalents 4350.9 2686.6 8756.3 Short Term Investments 281.2 70.5 181.5 Total Receivables, Net 1395.4 1020.3 1648.5 883.4 879.2 693.1 1551.4 Accounts Receivables - Trade, Net Total Inventory Prepaid Expenses Other Current Assets. Total 1529.4 1400.5 227.5 334.5 482.9 12.6 24.5 Total Assets 29374.5 19219.6 24156.4 14375.5 6431.7 5929.1 22289.4 14273.5 13197.1 Property/Plant/Equipment, Total - Net Property/Plant/Equipment, Total - Gross Accumulated Depreciation. Total Goodwill, Net -7913.9 -7841.8 -7268 3597.2 3490.8 3541.6 552.1 781.8 1042.2 Intangibles. Net Long Term Investments 684.8 616 6024 Note Receivable - Long Term Other Long Term Assets, Total 2358.5 2245.4 546. Other Assets, Total Total Current Liabilities 7346.8 6168.7 5684 ulaner Notes Payable/Short Term Debt 438.8 Current Port of LT Debt/Capital Leases 1249.9 34 Other Current liabilities, Total 1961.3 3439.3 259 Total Liabilities 37179.6 25451.8 2298 14659.6 11167 909 Total Long Term Debt Long Term Debt 14659.6 11167 900 Capital Lease Obligations Deferred Income Tax 158.1 189.4 Minority Interest 5.7 1.2 Other Liabilities. Total 15009.4 7925.5 820 Total Equity -7805.1 -6232.2 11 Redeemable Preferred Stock, Total Preferred Stock - Non Redeemable, Net Common Stock, Total 1.2 1.2 373.9 41.1 Additional Paid-In Capital Retained Earnings (Accumulated Deficit) Treasury Stock - Common -7815.6 -5771.2 14 ESOP Debt Guarantee Unrealized Gain (Loss) 5.7 3.9 -3 Other Equity, Total -370.3 -507.2 241 Total Liabilities & Shareholders' Equity 29374.5 19219.6 1184.6 13 1173.3 Total Common Shares Outstanding Total Preferred Shares Outstanding