Using a multi$-$growth free cash flow model $($MGF model$),$ where free cash flows grow at the rate $g_s$ for $n=4$ years then at a constant rate $g$ thereafter, what is the intrinsic value per share for Acme common stock given the following information?:

$\backslash$table$[[$Item$,$Value$],[$Shares outstanding $n_{cs},5,203],[$NCF$\_$op$,84,911],[$NetCapEx$,10,242],[$STI$,20,405],[$LTI$,143,238],[$STD$,12,672],[$LTD$,46,357],[g_s,12\mathrm{.}33\%$

Please show step by step how you are getting each value, please ahow how you plug in the numbers and where they are coming from.