A DCF model that incorporates using multiples and free cash flow is shown on slides $38$ through $42$ for Tesla. Using a similar approach to slides $38$ through $40$ value of stock with the following information:

Assume:

FCFE per share in time $0=$ $$1\mathrm{.}00$FCFE per share in time $1=$ $$1\mathrm{.}10$FCFE per share in time $2=$ $$1\mathrm{.}20$FCFE per share in time $3=$ $$1\mathrm{.}30$FCFE per share in time $4=$ $$1\mathrm{.}40$FCFE per share in time $5=$ $$1\mathrm{.}50$FCFE per share in time $6=$ $$1\mathrm{.}60$FCFE per share in time $7=$ $$1\mathrm{.}70$

$-$ Assume change in capital $($fixed assets and net operating working capital$)$ in time $7$ are $$0\mathrm{.}50$ per share

$-$ Assume the P$/$E in time $7$ is $15$

$-$ Assume the cost of equity $($the discount rate or r$)$ is $10\%$

What is the stock worth?