Consider the case of Merry Meerkat Marketing Inc.: Merry Meerkat Marketing Inc. is expected to generate a free cash flow (FCF) of $890,000 this year, and the FCF is expected to grow at a rate of 16% over the following two years (FCF2 and FCF3). After the third year, however, the company's FCFs are expected to grow at a constant rate of 7% per year, which will last forever (FCF4-co). If Merry Meerkat's weighted average cost of capital (WACC) is 14%, complete the following table and compute the current value of Merry Meerkat's operations. Round all dollar amounts to the nearest whole dollar, and assume that the firm does not have any nonoperating assets in its balance sheet and that all FCFs occur at the end of each year. PV(FCF) CF $890,000 Year FCF FCF2 FCF3 FCF Horizon Valued- Merry Meerkat's debt has a market value of $11,054,562, and Merry Meerkat has no preferred stock in its capital structure. If Merry Meerkat has 450,000 shares of common stock outstanding, then the total value of the company's common equity is , and the estimated intrinsic value per share of its common stock is per share. Assume the following: The end of Year 3 differentiates Merry Meerkat's short-term and long-term FCFs. Professionally-conducted studies have shown that more than 80% of the average company's share price is attributable to long-term-rather than short-term-cash flows. Is the percentage of Merry Meerkat's expected long-term cash flows consistent with the value cited in the FCF Horizon Value4.co Merry Meerkat's debt has a market value of $11,054,562, rry Meerkat has no preferred stock in its capital structure. If Merry Meerkat has 450,000 shares of common stock utstanding, then the total value of the company's common equity is and the estimated intrinsi lue per share of its common stock is per share. > EO Assume the following: The end of Year 3 differentiates Merry Meerkat's short-term and long-term FCFS. Professionally conducted studies have shown that more than 80% of the average company's share price is attributable to long-term-rather than short-term--cash flows. Is the percentage of Merry Meerkat's expected long-term cash flows consistent with the value cited in the professional studies? Yes, because 73.77% of the firm's share price is derived from its expected long-term free cash flows. No, because only 56.60% of the firm's share price is derived from its expected long-term free cash flows. No, because the percentage of Merry Meerkat's expected long-term cash flows is actually 16.17%. Yes, because 83.83% of the firm's share price is derived from its expected long-term free cash flows