Discounted Cash Flow

I'm working on a Discounted Cash Flow analysis and I think I've done more bad than good. If anyone could tell me if I'm on the right line or provide a little feedback I would greatly appreciate it. I'm stuck on how to calculate the margin of safety without a prior stock price...?

Thanks in advance!!