Please help and dont use other anwers since they can be incorrect or incomplete, if possible screenshoot the excel and explain what formulas did you use! Thanks TTC recently introduced a new line of products that has been wildly successful. On the basis of this
success and anticipated future success, the following free cash flows were projected:
Year	FCF (in millions)
1	$5.5
2	$12.1
3	$23.8
4	$44.1
5	$69.0
6	$88.8
7	$107.5
8	$128.9
9	$147.1
10	$161.3
After the 10th year, TTC's financial planners anticipate that its free cash flow will grow at a constant rate
of 6%. Also, the firm concluded that the new product caused the WACC to fall to 9%. The market value
of TTC's debt is $1,200 million; it uses no preferred stock; and there are 20 million shares of common
stock outstanding. Use the corporate valuation model approach to value the stock.

The problem should be solved using Excel . Build a model showing all of your calculations.