9. More on the corporate valuation model

Lex Corp. is expected to generate a free cash flow (FCF) of $970.00 million this year (FCF = $970.00 million), and the FCF is expected to grow at a rate of 26.20% over the following two years (FCF and FCF). After the third year, however, the FCF is expected to grow at a constant rate of 4.26% per year, which will last forever (FCF). Assume the firm has no nonoperating assets. If Lex Corp.s weighted average cost of capital (WACC) is 12.78%, what is the current total firm value of Lex Corp.? (Note: Round all intermediate calculations to two decimal places.)

$21,804.03 million

$19,293.72 million

$2,899.45 million

$16,078.10 million

Lex Corp.s debt has a market value of $12,059 million, and Lex Corp. has no preferred stock. If Lex Corp. has 750 million shares of common stock outstanding, what is Lex Corp.s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.)

$5.89

$16.08

$4.36

$5.36