show your work please!

Executive Cheese 2021 Balance Sheet and Income Statement are in the next slide. Analysts expect the following: Revenue growth: 20% in 2022,5% in 2023 Operating Costs \% Revenue: 85% in 2022, 85\% in 2023. Capex: $400 in 2022, $300 in 2023 Depreciation expense equals 80% of Capex NWC \% Revenue: 16% in 2022,16% in 2023. Terminal growth =4% WACC =8%, Tax rate =25%,150 shares outstanding Apply the DCF model to obtain the value of Executive Cheese common stock (per share)