** All yellow cells require a number FCFE 0 and FCFE 1 and Stock Intrinsic Value Template for Problems \#1 and \#2 EPS (WorkingCapitalChange)*(1-debt ratio) (NetCapitalExpenditure)*(1-debt ratio) FCFE0 FCFE 1 Capitalization Rate Po intrinsic stock value Acutal Market Price Over or Under Valued C. FCFEo =$3.03 FCFE1 =$4.03 d. FCFEO =$1.28 FCFE1 =$4.03 b. FCFEo =$8.21 FCFE1 =$4.03 a. FCFEo =$2.81 FCFE1 =$3.03 ** All yellow cells require a number FCFE 0 and FCFE 1 and Stock Intrinsic Value Template for Problems \#1 and \#2 EPS (WorkingCapitalChange)*(1-debt ratio) (NetCapitalExpenditure)*(1-debt ratio) FCFE0 FCFE 1 Capitalization Rate Po intrinsic stock value Acutal Market Price Over or Under Valued C. FCFEo =$3.03 FCFE1 =$4.03 d. FCFEO =$1.28 FCFE1 =$4.03 b. FCFEo =$8.21 FCFE1 =$4.03 a. FCFEo =$2.81 FCFE1 =$3.03