Local Foods free cash flow was just FCF0 = $155,000. Analysts expect the company's free cash flow to grow by 27% this year and the next year. growing by 11% in year 3 and 4, and at a constant rate of 6% in year 5 and thereafter. The WACC for this company 11.25% Local Foods has $4.5 million in short term investments and $7 million in debt and $2 million shares outstanding.

what is the best estimate of the stock's current price?

All rates including growth rates are annual

complete in an Excel file