Excel Onine Structurtd Activity: Cerporate yaluarion race, Dantikers wacc is 144 : Your Fetis is: inilion) Osen sprezovert 1 milion mainin. G13 Dollarshahares in millions \begin{tabular}{|c|c|} \hline FCF, & $15.00 \\ \hline FCF2 & $2700 \\ \hline FCF, & $57.00 \\ \hline \begin{tabular}{l} Constant growth rate, on \\ WACC \end{tabular} & \begin{tabular}{r} 5.00% \\ 14.00% \end{tabular} \\ \hline \begin{tabular}{l} WACC \\ Market value of ded \end{tabular} & \begin{tabular}{l} 14.00% \\ $123.00 \end{tabular} \\ \hline Common shares outstanding & 26 \\ \hline \end{tabular} FCFs Hortion value Total FCF: PV of FCFs to investors Firm value todsy Markel value of equary MVear Price per share, P0 41