please help with filling the discounted cash formula for burlington $\backslash$table$[[$Forecast Year,,$2025,2026,2027,2028,2029,2030,2031,2032,2033,2034],[$Discounted Cash Flow Model$],[$Cost of Capital $($WACC$),,8\mathrm{.}01\%,,,,,,,,,],[$N$,,1,2,3,44,55),6,77,81,8,,9,10],[$Free Cash flow to equity holders$],[$Present value factor$],[$Present value of cash flows,$258,000,000,,,,,,,,,,],[$Terminal value of cash flow beyond horizon$],[$Value of equity,$12,162,327,,,,,,,,,,],[$Price per share,$185\mathrm{.}68,,,,,,,,,,]]$