You are trying to value JUNK., an streaming service of TV shows and movies. Junk sales are expected to be $$110$ million one year from now $($year $1)$ and $$130$ million two years from now $($in year $2).$ In all future years $($i$.$e$.,$ year $1$ through infinity$),$ its costs of goods sold together with SG&A will be $65\%$ of sales, R&D will be $9\%$ of sales, and its net working capital will be $6\%$ sales. In all future years, JUNK will not have any capital expenditure or depreciation.Currently $($year $0),$ the market value of debt for JUNK is $$28$ million, its net working capital is $$2\mathrm{.}1$ million, and it has $$1\mathrm{.}9$ million shares outstanding. Junk does not have any excess cash on its balance sheet. The firm faces a $35\%$ tax rate and its weighted average cost of capital is $14\%.$ Please show all calculations and work: What is the estimate of the JUNK net working capital in year $1$ and year $2?$ What are the free cash flows to JUNK in year $1$ and year $2?$ Suppose that firms free cash flows after year $2$ will grow by $5\mathrm{.}5\%$ indefinitely, what is the enterprise value of JUNK as of now based on the discounted free cash flow $($DFCF$)$ model? What is the current stock price of JUNK?