I know it is a lot of work, but I will give a good rating and feedback to whoever helps.

Nonconstant Growth and Corporate Valuation Last dividend, D Required rate of return, rs Supernormal growth rate, gs Normal growth rate, gn Period of supernormal growth $1.20 10% 25% 7% 2 years a. Finding TTC's stock worth today, its expected dividend, and capital gains yields Year Dividend Formulas 1 2 #N/A #N/A Horizon value at the end of year 2 Stock price Dividend yield during year 1 Capital gains yield during year 1 #N/A #N/A #N/A #N/A b. Finding the price, dividend yield, and capital gains yield Period of supernormal growth Year Dividend 5 years 1 2 3 #N/A #N/A #N/A #N/A #N/A 4 5 Horizon value at the end of year 5 Stock price Dividend yield during year 1 Capital gains yield during year 1 #N/A #N/A #N/A #N/A c. Finding TTC's dividend and capital gains yields once its period of supernormal growth ends Dividend yield #N/A Capital gains yield #N/A d. Finding the stock value based on the corporate valuation model approach Year FCF (in millions) 1 $5.3 2 $12.0 3 $21.6 4 $48.3 5 $72.6 6 $91.1 7 $106.9 8 $123.5 9 $143.2 10 $162.1 WACC Growth rate after the 10th year, on Number of common stock outstanding Number of preferred stock Value of nonoperating assets Market value of debt 9% 7% 20 millions 0 millions $0 millions $1,000 millions HV of FCF at the end of year 10 millions PV of FCF 1-10 at year 0 PV of HV at year 0 Market value of operations Market value of nonoperating assets Total corporate value Less: market value of debt Intrinsic value of common equity millions millions millions millions millions millions millions Intrinsic value per share