4 A B D 2 3 Using discounted FCF methodology, calculate a fair market price for DNY shares. All numbers except WACC and the assumed growth rate are expressed in thousands (which 5 shouldn't alter your calculations...just letting you know). 6 7 Valuing XYZ Shares 8 9 FY 2018 FCF 9,678.00 10 Future FCF growth rate 0.0554 11 WACC 0.1758 12 FY 2018 Total Debt 21,563.00 13 FY 2018 Cash and Equiv 17,890.00 14 Number of shares outstanding 6,015.25 15 16 Enterprise value 17 Value of Equity 18 Per Share Fair Price 19 20