Answer:
some information is missing, so I looked for similar questions and found the attached image:
free cash flow = net income + non-cash expenses - capital expenditures - increase in net working capital
free cash flow for current year = $7,600 - $1,140 - $10 = $6,450 million
the firm's total value = ($6,450 x 1.0462) / (13.86% - 4.62%) = $6,747.99 / 9.2% = $74,977.67 million
the value of common stocks = firm's total value - value of outstanding debt - preferred stocks = $74,977.67 - $31,412 - $17,451 = $26,114.67 million
intrinsic value per share = $26,114.67 / 150 = $174.10 per stock
