Brandtly Industries invests a large sum of money in R&D; as a result, it retains and reinvests all of its earnings. In other words, Brandtly does not pay any dividends, and it has no plans to pay dividends in the near future. A major pension fund is interested in purchasing Brandtly's stock. The pension fund manager has estimated Brandtly's free cash flows for the next 4 years as follows: $4 million, $5 million, $9 million, and $15 million. After the fourth year, free cash flow is projected to grow at a constant 5%. Brandtly's WACC is 11%, the market value of its debt and preferred stock totals $76 million; the firm has $12 million in non-operating assets; and it has 20 million shares of common stock outstanding.

What is the present value of the free cash flows projected during the next 4 years?

What is the firm's horizon, or continuing, value?

What is the market value of the company's operations?

What is the firm's total market value today?

What is an estimate of Brandtly's price per share?