a 1. Entares Dingeripel The aste bercinks ma Her whes ne pers Capital gains yield d. Finding the stock value based on the corporate valuation model approach \begin{tabular}{|c|r|} \hline Year & FCF (an milions) \\ \hline 1 & $6.3 \\ \hline 2 & $9.1 \\ 3 & $27.6 \\ \hline 4 & $38.1 \\ \hline 5 & $74.9 \\ \hline 6 & $96.3 \\ \hline 7 & $104.2 \\ \hline 8 & $124.6 \\ \hline 9 & $147.2 \\ 10 & $159.8 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|} \hline WhOC & 7% & \\ \hline Growh rale after the 10th year, 9 . & 3% & \\ \hline Number of common stock outstanding & 40 & malions \\ \hline Number of preferted slock & 0 & milions \\ \hline Value of nonoperating assets & s0 & milions \\ \hline Murkel value of deb & $1,300 & misons \\ \hline \end{tabular} HNo FCF at the end of your to PV of FCF, at year 0 PV of HN at year 0 Markel value of cperations Market value of nonoperating assets Tota corporate value Less: maket value of debt Intrinsic value of common ecuty Intrinaic value per ahare