Hi guys, I'm getting burnt from pretty much gambling (buying the...

Hi guys, I'm getting burnt from pretty much gambling (buying the dip blindly) and I hope to do less of that in the future.

Below is my attempt of valuating CGC using DCF. Could you experts let me know if I am on the right track with inputting the numbers?

Data Input
CY 2021 is just a guess based on some napkin math on the top right.



Result