Excel Activity: Free Cash Flow Valuation Model Start with the partial model in the file ChO8 P25 Bulld a Model.xisx. Selected data for the Derby Corporation are shown here. Use the data to answer the questions. Do not round intermediate calculations. X Download spreadsheet Ch08 P25 Bulld a Model-7a98b1. xlsx a. Calculate the estimated horizon value (i.e., the value of operations at the end of the forecast period immediately after the Year-4 free cash flow). Assume growth becomes constant after Year 3, Enter your 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. b. Calculate the present value of the horizon value, the present value of the free cash flows, and the estimated Year-0 value of operations. Enter your answers in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answers to two decimal places. Present value of HV Present value of FCF Value of operations \begin{tabular}{rr} $ & million \\ \cline { 2 - 2 } & mallion \\ \hline$ & million \\ \hline \end{tabular} c. Calculate the estimated Year-0 price per share of common equity. Round your answer to the nearest cent. 5 a. Calculating the estimated horizon value (i.e., the value of operations at the end of the forecast period immediatelv after the Year. fren naeh fowil b. Calculating the present value of the horizon value, the present value of the free cash flows, and the estimated Yaar