Please show cell references Thanks

Decker Tires' free cash flow was just FCF, = $1.32. Analysts expect the company's free cash flow to grow by 30% this year, by 10% in Year 2, and at a constant rate of 5% in Year 3 and thereafter. The WACC for this company 9.00%. Decker has $4 million in short-term investments and $14 million in debt and 1 million shares outstanding. What is the best estimate of the stock's current intrinsic price? 7 INPUTS (In millions) 9 FCF. 10 90,1 11 9 1,2 12 g. 13 WACC 14 Short-term investments 15 Debt 16 Number of shares of stock 17 18 19 1 2 3 20 FCF 21 HV 22 Total CF 23 Vop 24 25 Value of operations 26 Short-term investments 27 Total value of company 28 Less value of debt 29 Estimated value of equity 30 Divided by number of shares 31 Price per share 22