Would you be able to help me calculate the free cash flows and dividends for this problem? $20182017$

Cash $ $86,000$ $ $75,000$

Accounts Receivable $ $71,000$ $ $66,000$

Long$-$term Debit $($all $30$year annual Coupon Bonds Issues in $2017$ $ $65,000$ $ $65,000$

Accounts Payable $ $25,000$ $ $20,000$

Common Stock $ $69,476$ $ $65,000$

Notes Payable $ $14,000$ $ $10,000$

Gross Fixed Assets $ $63,000$ $ $45,000$

Accruals $ $25,000$ $ $20,000$

Inventories $ $35,000$ $ $30,000$

Retained Earnings $ $56,524$ $ $36,000$

Depreciation Rate $(\%$ of Gross FA$)$ $ $7,000$

Total Asset Turnover $1\mathrm{.}50$

Coupon Rate $5\mathrm{.}00\%$

Market Rate for similar Bonds $6\mathrm{.}00\%$

Tax Rate $21\mathrm{.}00\%$

EBITDA $(\%$ of sales$)14\mathrm{.}00\%$

Dividend payout ratio $40\mathrm{.}00\%$

Shares Outstanding $10,000\mathrm{.}00$

Market Value of Preferred Stock $$100,000\mathrm{.}00$

He estimated that the company's FCF would grow at $30\%$ for the next $3$ years, $15\%$ for the following $3$ years, and then at $5\%$ thereafter. He estimated their WACC at $8\%.$ He also came up with estimates for possible future dividend growth rates of $15\%$ for the next $2$ years, $10\%$ the following $2$ years, and then $4\%$ thereafter. He estimated the stock's beta to be $1\mathrm{.}2.$ The current market return is $10\%$ and the risk free rate is $3\%.$

The stock is currently selling for $$24.$ You are tasked with estimating the price of the stock using both the Corporate Valuation Model and the Dividend Growth Model and making a recommendation on whether the company is under, over, or fairly priced