Compressed APV with Nonconstant Growth

Sheldon Corporation projects the following free cash flows (FCFs) and interest expenses for the next 3 years, after which FCF and interest expenses are expected to grow at a constant 8% rate. Sheldons unlevered cost of equity is 13% its tax rate is 45%.

	Year
	1	2	3
Free cash flow ($ millions)	$20	$30	$40
Interest expense ($ millions)	$8	$9	$10

1. What is Sheldons unlevered horizon value of operations at Year 3? Enter your answers 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

2. What is the current unlevered value of operations? Enter your answers 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

3. What is horizon value of the tax shield at Year 3? Enter your answers 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

4. What is the current value of the tax shield? Enter your answers 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

5. What is the current total value of the company? Enter your answers 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