Excel Online Activity- Corporate valuation estion 1 10 bmit Excel Online Structured Activity: Corporate valuation 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 8% rate. Dantzler's WACC is 12%. Year FCF ($ millions) Video X 0 $ Back Check My Work 1 The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. million - $10 million 2 Open spreadsheet a. What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. $34 3 $51 b. What is the firm's value today? Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round your intermediate calculations. Reset Problem c. Suppose Dantzler has $140 million of debt and 24 million shares of stock outstanding. What is your estimate of the current price per share? Round your answer to two decimal places. Write out your answer completely. For example, 0.00025 million should be entered as 250. X Autosaved at 6:40 PM 6 A Nex

Excel Online Structured Activity! Corporate valuation FCF is expected to gron at a constant ow rate. Dantuers wacC s 12\%h. Year FCF (S millions) The data has been collected in the Microsoft Fxcel Onine flle betiow. Open the speradsheet and perform the required anslysis 10 amper the quebions beoum Open spreadsheet a. What is Dantzier's norizon, or continuing, value? (Minte Find the value of all free sash flows beyond Year 3 discounted bock to Year 3.) Round yout answer to two decimal places. Enter your answer in milion. for ecample. an answer of $13,550,000 should be entered as 13.55 . 5. million D. What is the firm's value today? Round your answar vo two decimak places: Enter your answer in millions, For example, an ansper of 513,550,000 s. million c. Suppose Dantzier has 5140 milbin of debt and 24 milion shares of stock outstanding. What is your estimate of the current price per share? Round your answer to two decimal places. Write out your answer completoly. For example, 0.00025 miltion should be entered as 250 . $