Could you please assist with the following and clearly indicate:

Net Working Capital (2017)

Net Working Capital (2018)

FCFF₀

FCFE₀

FCFE₁

FCFE₂

FCFE₃

FCFE_(t+1)

Value of equity

Value per share

Use the information given, to answer the following:

a)Calculate the Free Cash Flow to the Firm (FCFF) for the year 2018.

b)You are told that the Free Cash Flow to Equity (FCFE) of the firm will continue to grow at a rate of 5% for the next 3 years, after which it will stabilize to a rate of 3%. Calculate the intrinsic value of each of FBC' shares. 9 (Use 2.d.p in your calculations & final answer for this question)