Please show with all steps

Free Cash Flow Model 2012 $14,869.00 Free Cash Flow FCF Growth 2013 $13,345.00 - 10.25% 2014 $12,685.00 -4.95% 2015 $13,104.00 3.30% 2016 $12,934.00 -1.30% 2017 Growth Rate $12,951.00 0.13% -2.72% Geometric Average -2.61% Arithmetic Average Equity Beta Debt/Equity Tax Rate Risk-Free Rate Market Risk Premium 0.8 2.26 21% 2.00% 10.00% Asset Beta Required Rate of Return using CAPM 0.2872 4.87% Value of Firm using Free Cash Flow Model with Geometric Average: Value of Firm using Free Cash Flow Model with Arithmetic Average: $ $ 165,843.32 168,536.40 Total Debt Outstanding Total #of Shares Outstanding $ 39,837.00 937 Value of Stock using Geometrric Average Value of stock using Arithmetic Average 134.48 137.35