Cutting Edge Warehousing is considering a new project which would last for 3 years. They have forecasted the following cash flows over the years Year 0 Year 1 150 000 Year 2 200 000 Year 3 250 000 Sales (Revenue) COGS |(50% of sales) 75 000 100 000 125 000 25 000 25 000 25 000 Depreciation E EBIT Taxes (30%) = Unlevered Net Income 50 000 115 000 75 000 22 500 100 000 30 000 35 000 52 500 70 000 Apart from the projections in the table above, Cutting Edge Warehousing also has capital expenditures (today) of 150 000, which will be depreciated straight-line over the three years of the project They will also have to increase their investment in working capital by 9000 in year 1 and year 2. The entire working capital will be recovered in year 3. All values are in dollars and the cost of capital is 9% per year. a What is the NPV of the Free Cash Flows from Cutting Edge's project? The NPV is $ b. Now assume that the Free Cash Flows of Cutting Edge Warehousing is as shown in the table below (ignore your answer in a and the table above). Further assume that after year 3 the free cash flow will increase with the industry average of 2% per year. Use the cost of capital of 9% and the discounted free cash flow model to estimate Cutting Edge's enterprise value Year FCF (in $) 1 50 000 2 80 000 3 100 000 million (answer in millions with two decimals, 2.79 and not 2 790 Cutting Edge's Enterprise Value is $ 000) C. Assume now that Cutting Edge Warehousing Enterprise Value today is $900 000. They have no excess cash, $140 000 in debt and 100 000 shares outstanding. Estimate their share price. Their share price is $