Need this on excel. thank you calculate AG stock on bullish and bearish. Do you think that management of the company should continue with buyback or not?

Calculate DCF and come up with implied stock price of AG under 2 scenarios. 2013 2014 2015 Bullish scenario WACC FCF Terminal value Total CF 2012 9.10% 136 99 93 87 1,103 DCF PV (sum DCF) Debt Equity Number of shares 235 38.3 Implied Price per share Current market price per share (from case) price pe 2013 2014 2012 9.10% 2015 136 93 80 67 565 Bearish scenario WACC FCF Terminal value Total CF DCF PV (sum DCF) Debt Equity Shares 235 38.3 Implied Price per share Current market price per share (from case)