Please show all work in excel

La Camorra currently uses no debt financing (i.e. total capital equals total equity) but is considering a recapitalization to change its capital structure by issuing new debt and using the proceeds to buy back shares of common stock. You are given the following information about the firm, including the cost of debt (R_D) at various levels of potential leverage (W_D).

Complete Table 2 below.

1. What is the intrinsic value per share at the optimal capital structure?

Table 1

Table 1
Unlevered Beta	1.1
Risk-Free Rate	3.40%
Market Risk Premium	7%
Tax Rate	34%
Total Invested Capital	$1,200,000
Current # of Shares Outstanding	135,000
Current Stock Price	$23.55
Initial Free Cash Flow (FCF0)	$250,000
FCF Constant Growth Rate	3%

Table 2

Weight of Debt (WD)	0%	10%	25%	40%	50%
Cost of Debt (RD)	0.00%	5.40%	5.60%	6.80%	8.40%
Weight of Equity (WE)
Levered Beta
Cost of Equity (RE)
WACC
Firm Value
Debt Value
Equity Value
New # of Shares
New Price per Share