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 6% rate. Dantzler's WACC is 11%.

Year	0		1		2		3
	.......	.......	.......	.......	.......	.......	.......	.......
FCF ($ millions)	.......	.......	.......	.......	.......	.......	.......	......
			- $13		$15		$59

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.

1. 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.

   $ fill in the blank 2 million

2. 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.

   $ fill in the blank 3 million

3. Suppose Dantzler has $117 million of debt and 10 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.

   $ fill in the blank 4

Dollars/shares in millions FCF1 FCF2 FCF3 Constant growth rate, gn WACC Market value of debt Common shares outstanding -$13.00 $15.00 $59.00 6.00% 11.00% $117.00 10 0 4 1 -$13.00 2 $15.00 3 $59.00 FCFs Horizon value Total FCFs PV of FCFs to investors Firm value today Market value of equity, MVEquity Price per share, P. Formulas 4 #N/A -$13.00 $15.00 FCFs Horizon value Total FCFs 3 $59.00 #N/A #N/A #N/A #N/A PV of FCFs to investors #N/A #N/A #N/A Firm value today #N/A Market value of equity, MV Equity Price per share, Po #N/A #N/A