123 Warehousing is expected to generate a free cash flow (FCF) of $3,635.00 million this year (FCF = $3,635.00 million), and the FCF is expected to grow at a rate of 25.00% over the following two years (FCF and FCF). After the third year, however, the FCF is expected to grow at a constant rate of 3.90% per year, which will last forever (FCF). Assume the firm has no nonoperating assets. If 123 Warehousings weighted average cost of capital (WACC) is 11.70%, what is the current total firm value of 123 Warehousing? (Note: Round all intermediate calculations to two decimal places.)

$86,627.74 million

$10,971.33 million

$65,257.13 million

$78,308.56 million

123 Warehousings debt has a market value of $48,943 million, and 123 Warehousing has no preferred stock. If 123 Warehousing has 300 million shares of common stock outstanding, what is 123 Warehousings estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.)

$163.14

$54.38

$59.82

$53.38