Please help!! :( Free cash flow in $9/30/2020$: $4,090,000($in thousands$)$

Free cash flow in $9/30/2021$: $7,876,000($in thousands$)$

Free cash flow in $9/30/2022$: $5,081,000($in thousands$)$

Free cash flow in $9/30/2023$: $-1,510,000($in thousands$)$

WACC: $0\mathrm{.}0806566$

Book Value of LongTerm Debt: $$18,777,000$

Book Value of Preferred Stock: N$/$A

Number of Common Shares: $460,347($in thousands$)$