Please use excel to answer and show functions

A B Subtract increase in fixed assets at cost Subtract after-tax interest on cash 51 Free cash flow 5352 54 Valuing the firm 55 Weighted average cost of capital, WAC 56 Long-term growth rate of FCFs, g 58 Year 5 FCF 59. Terminal value 60 61 Year 0 14% 62 FCF 63 Terminal value 64 Total 65 PV of row 64 67 Add in initial (year 0 ) cash and mkt. securities 68 Firm value 69 Subtract out value of firm's debt today 70. Equity value 71 Per-share equity valuation 72 73 If the stock is currently traded at $5.50 per share, how would you trade