Please provide clear explanations for your calculations, the goal is to understand how to do it.

D&B Hoovers wants to find its cost of equity. The company paid a dividend of $0.40 this year which is growing at 6% annually. It also has a risk premium rate of 7%, WACC = 10%, a terminal FCF growth rate of 8%, and the following expected free cash flows for the next 3 years: 2020 50 2021 60 2022 75 If D&B Hoovers' current stock price is $12 and its average cost of debt is 4.5%, find Rs using the bond risk premium model. Rs using the discounted dividend model. D&B Hoovers cost of equity using bond risk premium? D&B Hoovers cost of equity using discounted dividend?

D&B Hoovers also wants to find its cost of equity. The company paid a dividend of $0.40 this year which is growing at 6% annually. It also has a risk premium rate of 7%, WACC = 10%, a terminal FCF growth rate of 8%, and the following expected free cash flows for the next 3 years: 2020 50 2021 60 2022 75 D&B Hoovers' current stock price is $12 and its average cost of debt is 4.5%, find:

Company stock price using the corporate valuation model. Assume D&B Hoovers has 250 shares of common stock outstanding. D&B Hoovers PV of free cash flows ? D&B Hoovers intrinsic value of stock ? If the corporate valuation model is to be believed, is D&B Hoovers stock a good buy?