if this could be solved in Excel, it would be greatly appreciated

2. Global Harmonic Control Systems (GHCS) summary income statement is stated below. Year (000,000) NOPAT$ Net Investments Free cash flows 120 50 70 2 132 55 77 3 145 60.5 84.7 156.82 65.34 91.48 169 36 70.57 98.79 GHCS has 12 million shares outstanding and a company weighted average cost of capital of 16 percent, appropriate for its risks. The firm projects that FCF will grow perpetually after year 5 at the rate of 6 percent. What is GHCS price per share? a) Stocks can also be valued by multiples and an investor may estimate the horizon value of firm via a multiple rather than the growing perpetuity method. IF GHCS P/E is 7. what is the value per share of GHCS using the multiples approach to estimating the horizon value? b) Based on your answers to (a) and (b) which method is a better method