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 9% rate. Sheldon's unlevered cost of equity is 12% its tax rate is 40%. Year 1 2 3 $20 $30 $40 Free cash flow ($ millions) Interest expense ($ millions) $8 $9 $10 a. What is Sheldon's 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 b. 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 c. 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 d. 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 e. 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 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 9% rate. Sheldon's unlevered cost of equity is 12% its tax rate is 40%. Year 1 2 3 $20 $30 $40 Free cash flow ($ millions) Interest expense ($ millions) $8 $9 $10 a. What is Sheldon's 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 b. 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 c. 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 d. 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 e. 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
