Corporate valuotion \begin{tabular}{|c|c|} \hline Dontrestares in mimions & \\ \hline FCF, & 5700 \\ \hline FCF: & $1300 \\ \hline FCF2 & $5100 \\ \hline Constant growen rate, in & 700% \\ \hline \begin{tabular}{l} WWCC \\ Market value of dobt \end{tabular} & \begin{tabular}{l} 1600% \\ $16300 \end{tabular} \\ \hline Common shares oustandin & 8 \\ \hline \end{tabular} FCls: Horizon velue Totitifcr: PV of FCF 5 to imwostors Market vasue of equity MVion Price per share, Po Fomulas