Your question is DCF Valuation Walkthrough. Take a moment with it on the right.
Talk me through your thinking if you like. When you're confident, submit your answer and I'll grade it like a real screen (7/10 or better passes).
Walk me through a DCF valuation and explain how changes in assumptions impact the output.