1). Find the Price per share of this company for the end of year 1. Rune a sensitivity analyses and show how this price per share will change if the discount rate is 10.5%

1). Find the Price per share of this company for the end of year 1. Runea sensitivity analyses and show how this price per share will change if the discount rate is 10.5% 2.950.000 235,000 105.000 475,000 Year o 2,950,000 235,000 1.032.500 $ $ $ EBIT Depreciation Taxes OCF Capital spending Change in NWC CFFA $ $ 475,000 105,000 15% 20% Depreciation s Change in NWC Capital spending Increase per year EBIT Depreciation Change in NWC Capital spending Value of debt Shares outstanding Terminal growth rate WACC Year 6 CFFA Terminal value 20% $ 19,500,000 400,000 3. SON 8.91% 260 Company value Value of equity Price per share