Assignments 9 Discussions Courses D Question 4 4 pts People Groups Marks 31 As an analyst, you have forecast Waystar Corporation's free cash flows to the firm for the next five Search years. You have compiled some company and market information which is detailed on the Calendar Reading List spreadsheet (Question 4 tab). Using this information, please calculate Waystar's cost of capital and 136 then value the company and type your answers below: Microsoft Teams nbox classes Waystar's cost of capital (WACC) = (show as a percentage to 2 decimal Media Gallery places, type the numbers only, do not type a % symbol) History Waystar's per share valuation = $ (show as dollars and cents, type the numbers DO My Media only, do not type a $ sign) ? Help Previous Next Not saved Submit Quiz K Il auto.proctoru.com is sharing your screen. Stop sharing Hide 14 4 esc C G Search or type URL # 2 A W E R tab A S D F G K caps lock Z X C V B N M shift 

Question 4: Waystar Corporation Valuation Waystar Corporation - Miscellaneous Information Beta 1.20 Cost of debt (before tax) 5.5% Waystar share price $25.50 No of shares outstanding 20,000,000 BV of Equity $135,000,000 BV of Long Term Debt $95,000,000 Tax rate 30% Market Information Market Risk Premium 5.5% Risk free rate 3.8% Average GDP growth rate 3% Cost of Capital working space Cost of capital (WACC) = 25 Valuation Cash Flows 0 4 5 FCFF 39,886,000 42,678,000 45,238,700 47,500,600 49,400,600 28 Terminal Value 29 FCF + TV 30 31 Enterprise Value (Vo) 32 Debt + Equity Value Per share value Remember to type your answer into the box on Canvas for Question 4 Instructions Question 3 Question 4 + Il auto.proctoru.com is sharing your screen. Stop sharing Hide Ready x Accessibility: Investigate 1 0 - 14 6 esc B U p/o W R tab A S D TI G H caps lock