Find the 5-year free-cash flows financial projection for T-Mobile (TMUS), and completing the chart below (in yellow).  

 

Transcribed Image Text:

FREE CASH FLOWS Net Income + Depreciation - Increase In Oper. Curr. Assets + Increase in Oper. Curr. Liabilities Capital Expenditures + After-tax Interest Expense Free Cash Flows to Firm Current Stock Price Shares Outstanding (Millions) Market Value of Equity (Millions) Total Debt Total Capital (Millions) Proportion of Equity Proportion of Debt Infinite Growth Rate (Millions of Dollars) 6/29/24 6/29/25 6/29/26 6/29/27 6/28/28 Risk-Free Rate Market Risk Premium Beta Adjusted Beta Cost of Equity Cost of Debt Income Tax Rate Weighted Average Cost of Capital FREE CASH FLOWS Net Income + Depreciation - Increase In Oper. Curr. Assets + Increase in Oper. Curr. Liabilities Capital Expenditures + After-tax Interest Expense Free Cash Flows to Firm Current Stock Price Shares Outstanding (Millions) Market Value of Equity (Millions) Total Debt Total Capital (Millions) Proportion of Equity Proportion of Debt Infinite Growth Rate (Millions of Dollars) 6/29/24 6/29/25 6/29/26 6/29/27 6/28/28 Risk-Free Rate Market Risk Premium Beta Adjusted Beta Cost of Equity Cost of Debt Income Tax Rate Weighted Average Cost of Capital