A group of investors is intent on purchasing a publicly traded company and wants to estimate the highest price they can reasonably justify paying. The target companys equity beta is 1.20 and its debt-to-firm value ratio, measured using market values, is 60 percent. The investors plan to improve the targets cash flows and sell it for 12 times free cash flow in year five. Projected free cash flows and selling price are as follows.

in the below A and B are correct, just need assistance with C and D please

	($ millions)
Year	1	2	3	4	5
Free cash flows	$34	$49	$54	$59	$	59
Selling price					$	708
Total free cash flows	$34	$49	$54	$59	$	767

To finance the purchase, the investors have negotiated a $490 million, five-year loan at 8 percent interest to be repaid in five equal payments at the end of each year, plus interest on the declining balance. This will be the only interest-bearing debt outstanding after the acquisition.

Selected Additional Information
Tax rate	40	percent
Risk-free interest rate	3	percent
Market risk premium	5	percent

a. Estimate the target firms asset beta. (Round your answer to 2 decimal places.)

Target Firms Asset Beta = 0.48 - this is correct

b. Estimate the targets unlevered, or all-equity, cost of capital (K_A). (Round your answer to 1 decimal place.)

Answer is complete and correct.

	Target's unlevered, or all-equity, cost of capital (KA)= 5.4 % - correct

c. Estimate the targets all-equity present value. (Enter your answer in millions rounded to 2 decimal places.)

Targets all equity present value =._________ million?

d. Estimate the present value of the interest tax shields on the acquisition debt discounted at K_A. (Round intermediate calculations to 1 decimal place. Enter your answer in millions rounded to 2 decimal places.)

Present Value. =____________ Million ?