please show work

2. Show your work. (30 points) a). Estimate the intrinsic stock price (P.) with the following data. (10 points) Year 1 FCF=-$10 million, Year 2 FCF=$20 million, Year 3 FCF=$30 million FCF grows at constant rate of 5% after 3 years, WACC=11%, Start term investments=$100 million, Debt-$200 million, Preferred Stock=$50 million, Number of shares=n=$20million b). Estimate the intrinsic stock price (Pol. CGY, and DY with the following data (10 points) Do=$2.0, Dividend grows at constant rate of 6% (8.=6%), r;=10%, c). Estimate the intrinsic stock price (Po) with the following data. (10 points) fme10% fww5%, beta=1.2, D.-$2.0, 8:=30%, 8=25%, g3=15%, Dividend grows at constant rate of 6% (82=6%) after 3 years, 2. Show your work. (30 points) a). Estimate the intrinsic stock price (P.) with the following data. (10 points) Year 1 FCF=-$10 million, Year 2 FCF=$20 million, Year 3 FCF=$30 million FCF grows at constant rate of 5% after 3 years, WACC=11%, Start term investments=$100 million, Debt-$200 million, Preferred Stock=$50 million, Number of shares=n=$20million b). Estimate the intrinsic stock price (Pol. CGY, and DY with the following data (10 points) Do=$2.0, Dividend grows at constant rate of 6% (8.=6%), r;=10%, c). Estimate the intrinsic stock price (Po) with the following data. (10 points) fme10% fww5%, beta=1.2, D.-$2.0, 8:=30%, 8=25%, g3=15%, Dividend grows at constant rate of 6% (82=6%) after 3 years