Compressed APV Model with Constant Growth

An unlevered firm has a value of $850 million. An otherwise identical but levered firm has $60 million in debt at a 6% interest rate, which is its pre-tax cost of debt. Its unlevered cost of equity is 12%. After Year 1, free cash flows and tax savings are expected to grow at a constant rate of 4%. Assuming the corporate tax rate is 25%, use the compressed adjusted present value model to determine the value of the levered firm. (Hint: The interest expense at Year 1 is based on the current level of debt.) Enter your answer in millions. For example, an answer of $10,550,000 should be entered as 10.55. Do not round intermediate calculations. Round your answer to two decimal places.

$ million