I have no idea how to do this.

2. Wilson Hardware's current free cash flow FCF0 = $3.5.m. Analysts expect the company's free cash flow to grow by 15% this year, by 10% in Year 2, and at a constant rate o f45% in Year 3 and thereafter. The WACC for this company is 9.00%. Wilson has no short- term investments and $14 million in debt and 1.5million shares outstanding. What is the best estimate of the stock's current intrinsic price