The following is a presentation of re-organized financial statements of ABC Limited for the et recent period and five year projections. Figures in million Kenya shillings. ACTUAL PROJECTED 2 3 4 829.44 995.328 103.68 82.94 864| 1036.8 1244.16 1492.99 Non-Current Assets (NET) 400 480 50 576 1. Current Assets Current liabilities 4 Revenues 5 Earnings Before Iaterest & Tax 6 Depreciation and ammonization 691.2 60 72 86.4 124.42 99.53 40 48 57.6 69.12 600 720 100 120 144 172.8 86.4 207.36 103.68 248.83 124.42 50 60 72 Additional information (1) 4.4 Applicable tax rate is 30%. It is expected that after year five (projection), all items except non-current assets (1i) and, depreciation and amortization will grow at an annual rate of 5% each year indefinitely. Investment on capital projects and non-cash charges will off-set each other. (iii) Weighted average cost of capital during high growth stage and stable growth stages has been estimated as 12% and 6% respectively. Required (a) Compute growth rate for the high-growth stage. (5 marks) (b) Compute free cash flow for projected years 1, 2, 3, 4 and 5. (10 marks) (c) Compute the value of ABC Limited given the above information. Using free cash flow to the firm's model. (10 marks) (d) Compute the terminal value of ABC Limited. (5 marks) 23