Can someone please solve this question for me$.$ Or please explain how to solve it in simple terms. People have responded back but I do not understand.

Assume that the company's sales are expected to grow $5\%$ per year for the next $5$ years. EBIT margin per year will remain constant for the next $5$ years. The tax rate is $21\%.$ Depreciation per year will remain constant for the next $5$ years. Capital spending per year will remain constant for the next $5$ years. Changes in non$-$cash working capital as a percent of sales will be $2\%.$ Estimate the stock's intrinsic value. Show your detailed computations. Briefly explain your inputs and logic.

Stock Price: $193\mathrm{.}18$

EPS: $6\mathrm{.}1297$

P$/$E Ratio: $31\mathrm{.}52$

WACC: $8\mathrm{.}48$

EBIT Margin: $30\mathrm{.}13\%($constant$)$

Net Income: $$22\mathrm{.}96B$

Non$-$cash charges $515\mathrm{.}423$ B

Capital Expenditures: $$2\mathrm{.}16B$

Changes in non$-$cash working capital: $-6,060M$

Number of shares outstanding: $15,599,434,000$

EBIDA: $125\mathrm{.}8208$