1 pts D Question 1 Use the information on the WACC worksheet in valuation assignment.xlsx file on canvas to compute JAN Corp.'s share price using the WACC method. Round your final answer to two decimals. A39 X fx PLUS: Terminal value H B D 1 WACC Method 3 Gray cells are given by assumption 4 Green you need to figure out 5 6 JAN Corps. Key statistics 7 FCF Growth rate after year 3 3 BD/E 0.30 9 ro 0.06 10 215 11 12 Book value of Debt 95.00 13 Cash holdings 25.00 14 Shares outstanding 6300 15 16 Interest rates 17 3 18 El 10% 19 20 Esitmate JAN Corp's pa from comparable companies 21 Comparable firms BE DE 22 Harris Enterprises 1.22 1.00 23 Tindall Ventures 112 0.70 24 Orr Limited 129 0.30 25 Average 26 27 Compute JAN Corp's WACC 28 29 D/DE) 30 WACC 31 32 Discount JAN Corp's FCF to get the value of the levered assets 33 Years from now 34 Timeline 1 35 Free cash flow 200.00 $ 161 00 36 PV FCF) or DCF 37 38 Sumco 39 PLUS: Terminal value 40 V BA Use the capital asset pricing model 3 $ 129.00 + CPV of Fof beyond year) 42 Compute AN Corp's share price 49 44 V 45 PLUS: Cash holdings 46 LESS Debt 47. Equity 48 19 Share price WACC APV CCF + Ready