Consider the following information: FCF1, -$12; FCF2, $22; FCF3, $33; expected growth rate of free cash flow, 5%; weighted average cost of capital, 9%; preferred stock, $20; notes payable, $15; marketable securities, $10; long-term debt, $80; common shares outstanding, 25. [17 points]

a. Calculate the horizon value at the end of year 3.

b. Calculate the current value of operations.

c. Calculate the intrinsic value of common equity.

d. Calculate the intrinsic stock price

e. Suppose the current price of the stock is $18. Should it be purchased now?