If possible can you show the work in excel, thank you!

You have been assigned the task of using the corporate, or free cash flow, model to estimate Universal Corporation's intrinsic value. The firm's WACC is 10.00%, its end-of- year free cash flow (FCFI) is expected to be $70.0 million, the FCFs are expected to grow at a constant rate of 5.00% a year in the future, the company has $200 million of long- term debt and preferred stock, and it has 30 million shares of common stock outstanding. Assume the firm has zero non-operating assets. What is the firm's estimated infrinsic value per share of common stock? Show all work and discuss.