Dantzler Corp is fast growing supplier of office products. Analysts project the following free cash flows during the next 3 years, after which FCF is expected to grow at a constant 5% rate. Dantzler's WACC is 11%

1. Assume that Dantz. has zero non-operating assets. Suppose Dantz. has $112. 60 million of debt and 25 million shares of stock outstanding. What is your estimate of the current price per share?

Please show work, no excel. Thank You

6. Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 5% rate. Dantzler's WACC is 1 1%. Year 0 2 FCF (S millions) -$11 $45 x(I $17 1. Assume that Dantzler has zero non-operating assets. Suppose Dantzler has $112.60 million of debt and 25 million shares of stock outstanding. What is your estimate of the current price per share? , 15 : S7, S