Excel Activity: Free Cash Flow Valuation Model Start with the partial model in the file Chos P25 Bulld a Model.x/sx. Selected data for the Derby Corporation are shown here. Use the data to answer the questions. Download spreadsheet Ch08 P25 Build a Model-6ab12a.xIsx answer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answer to two decimal places. $ million should be entered as 1.23, not 1,230,000. Round your answers to two decimal places. Present value of HV $ milion Present value of FCF million Value of operations c. Calculate the estimated Year-0 price per share of common equity. Round your answer to the nearest cent. $ \begin{tabular}{l|l|l} \hline c. Calculating the estimated Year-0 price per share of common equity & \\ \hline Value of operations & million & #N/A \\ + Value of marketable securities & million & #N/A \\ \hline Total intrinsic value & million & #N/A \\ \hline Value of total debt & million & #N/A \\ \hline Value of preferred stock & million & # #N/A \\ \hline Intrinsic value of equity & million & #N/A \\ \hline Number of shares & & #N/A \\ \hline Intrinsic stock price & & \\ \hline \end{tabular}