Maintain 4 decimal places or more throughout your intermediate and final calculations.

Using a multi-growth free cash flow model (MGF model), where free cash flows grow at the rate gs for n=4 years then at a constant rate g thereafter, what is the intrinsic value per share for Acme common stock given the following information?: Value 5,691 Item Shares outstanding NCF_op NetCapEx STI 80,851 11,014 20,625 LTI 195,461 STD 11,942 LTD 54,617 85 9.04 % 8 4.44 % WACC 10.25%