Please show me how to calculate estimated value of firm on the Finacial calculator.

\begin{tabular}{|l|r|r|} \hline 7 & Shares outstanding & 2.0 \\ \hline 8. & Taxilion \\ \hline 9 & WACC & 21.00% \\ \hline 10 & Terminal growth rate & 12.50% \\ \hline 11 & Value of debt & 5.00% \\ \hline \end{tabular} 11.13.1415.Tax1617.Dep18EBITEATCapexpenditures 19 Increase in WC 20 FCF WACC Teminal growth rate 12.50% 5.00% Terminal value Estimated value of firm - Value of debt 2i) Value of equity 10 Shares outstanding Estimated value per share \begin{tabular}{|r|} \hline$554.8 \\ \hline$408.6 \\ \hline$800 \\ \hline$328.6 \\ \hline 2.0 \\ \hline$164.31 \\ \hline \end{tabular}