10. Corporate valuation model The corporate valuation model, the price-to-camnings (P/E) multiple approach, and the economic value added (EVA) approach are some examples of valuation techniques. The corporate valuation model is similar to the dividend-based valuation that you ve done in previous problems, but it focuses on a firm's free shows (FCFS) instead of its dividends. Some firmu don't pay dividends, or their dividends ate difficult to forecast for that reason, come analysts use the corporate valuation model Charles Underwood Agency Inc. has an expected to operating profit after taves, TCR - T) of $14,200 million in the coming year. In addition, the firm is expected to have net capital expenditures of $2.130 million, and net operating working capital (NOWC) is expected to increase by 53 million How much free cash flow (7) Charles Underwood Agency Inc, expected to generate over the next year? $16,205 million $12.105 million $12,035 mil 1200076 Charles Underwood Agency Inc CF are expected to grow at a constant rate of 3.5% per year in the future. The market value of Charles Underwood Agency Inc.'s outstanding debt is $76,44 milion, and its preferred stock value is 142,496 million. Charles Underwood Agency Inc. has 525 milion shares of common stack outstanding, and its weighted average cost of capital (WACC) equals 10.62% Value (Millions) Term Total firm value Intrinsic value of common equity Intrinsic value per share Using the preceding information and the FCF you called in the previous Question, calculate the appropriate values in this table Assume the form has no grating assets