I need the shaded area filled out. I have done the rest but can't figure out the shaded area.

Free Cash Flow Model free cash flow FCF Growth 2014 2015 2016 2017 2018 2019 Growth Rate $ 14,869.00 $ 13,345.00 $ 12,685.00 $ 13,104.00 $ 12,934.00 $ 12,951.00 -10.25% 4.95% 3.30% -1.30% 0.13% -2.72% -2.61% -2.72% Geometric Average -2.61% Arithmetic Average 0.8 Equity Beta Debt/Equity Tax Rate Risk-Free Rate Market Risk Premium 2.26 21% 2.00% 10.00% 0.2872 Asset Beta Required Rate of Return using CAPM 0.2872 4.87% 4.87% $ Value of Firm using Free Cash Flow Model with Geometric ge: Value of Firm using Free Cash Flow Model with Arithmetic Average: 165,843.3 $ 168,536.40 $ 65,843.32 168,536.40 $ Total Debt Outstanding Total #of Shares Outstanding $ 39,837.00 937 Value of Stock using Geometrric Average Value of stock using Arithmetic Average $ $ 134.48 137.35