please help, thank you

Corporate Valuation Model Handout Your firm provided you with the following financial statements for you to calculate the available free cash flow for last year (i.e., F2F2021=F2F0 ). The firm expects FCF to grow by 8% for two years, 4% for two more years, and then level off at a constant growth of 2% per year. The firm has a weighted average cost of capital of 12%. Find the value of operations (V), current value of the firm, and intrinsic value per share. Step 1: Find FCF2021, which is our FCF0 in this case. Step 2: Fill in the FCF timeline. Step 3: Find the FCF horizon value. Step 4: Find the value of the firm's operations at time zero. Step 5: Find the value of the firm at time zero and the stock price if the market is in equilibrium and the firm has 50,000 shares outstanding