please help. 37.14 is wrong

Use the information on the WACC worksheet in valuation_assignment.xlsx file on canvas to compute JAN Corp.'s share price using the WACC method. Round your final answer to two decimals. WACC Method Gray cells are given by assumption Green you need to figure out IAN Corp5. Key statistics FCF Growth rate after year 3 D/E ro tt Book value of Debt Cash holdings Shares outstanding 95.00 25.00 63.00 Interest rates Elrm] Esitmate JAW Corp's Bn from comparable companies Compurable firms Harris Enterprises Tindali Ventures V of FCF beyond year 3 4... PV of FCF beyond year 3 Use the information on the WACC worksheet in valuation_assignment.xlsx file on canvas to compute JAN Corp.'s share price using the WACC method. Round your final answer to two decimals. WACC Method Gray cells are given by assumption Green you need to figure out IAN Corp5. Key statistics FCF Growth rate after year 3 D/E ro tt Book value of Debt Cash holdings Shares outstanding 95.00 25.00 63.00 Interest rates Elrm] Esitmate JAW Corp's Bn from comparable companies Compurable firms Harris Enterprises Tindali Ventures V of FCF beyond year 3 4... PV of FCF beyond year 3