constant grow rate 5%

Video Excel Online Structured Activity: Corporate valuation Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFS) during the next 3 years, after which FCF is expected to grow at a con rate. Dantzler's WACC is 12%. 0 1 2 3 Year FCF ($ millions) - $6 $25 $60 The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. Open spreadsheet a. What is Dantaler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two decimal places. Enten answer in millions. For example, an answer of $13,550,000 should be entered as 13.55 $ million b. What is the firm's value today? Round your answer to two decimal places, Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not intermediate calculations million - Suppose Dantzler has $139 million of debt and 14 million shares of stock outstanding, What is your estimate of the current price per share? Round your answer to two decimal places your answer completely. For example, 0.00025 million should be entered as 250 $ $ Check My Work Reset Problem Video Excel Online Structured Activity: Corporate valuation Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFS) during the next 3 years, after which FCF is expected to grow at a con rate. Dantzler's WACC is 12%. 0 1 2 3 Year FCF ($ millions) - $6 $25 $60 The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. Open spreadsheet a. What is Dantaler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two decimal places. Enten answer in millions. For example, an answer of $13,550,000 should be entered as 13.55 $ million b. What is the firm's value today? Round your answer to two decimal places, Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not intermediate calculations million - Suppose Dantzler has $139 million of debt and 14 million shares of stock outstanding, What is your estimate of the current price per share? Round your answer to two decimal places your answer completely. For example, 0.00025 million should be entered as 250 $ $ Check My Work Reset