(13–10)

Corporate Valuation The financial statements of Lioi Steel Fabricators are shown below—both the actual results for 2010 and the projections for 2011. Free cash flow is expected to grow at a 6% rate after 2011. The weighted average cost of capital is 11%.

a. If operating capital as of 12/31/2010 is $502.2 million, what is the free cash flow for 12/31/2011?

b. What is the horizon value as of 12/31/2011?

c. What is the value of operations as of 12/31/2010?

d. What is the total value of the company as of 12/31/2010?

e. What is the intrinsic price per share for 12/31/2010?