SOLVE USING EXCEL. You have calculated a company's free cash flow $($FCF$)$ to be $$400,000.$ Now, you need to use the discounted cash flow $($DCF$)$ model to determine the company's stock price. Assume that the FCF will grow by $5\%$ annually for the next $5$ years and then stabilize at a $2\%$ growth rate thereafter. The company's weighted average cost of capital $($WACC$)$ is $10\%,$ and it currently has $1,000,000$ shares outstanding. Using the simplified balance sheet below, find the cash and debt, and calculate the company's stock price.

$\backslash$table$[[$Item$,$Amount $($$$],[$Assets$,],[$Cash$,200,000],[$Accounts Receivable,$300,000],[$Inventory$,150,000],[$Equipment$,1,000,000$