F). You have just learned that B&M has undertaken a major expansion that will change its expected free cash flows to $10 million in 1 year, $20 million in 2 years, and $35 million in 3 years. After 3 years, free cash flow will grow at a rate of 5%. No new debt or preferred stock was added; the investment was financed by equity from the owners. Assume the WACC is unchanged at 11% and that there are still 10 million shares of stock outstanding.

1). What is the companys horizon value (i.e., its value of operations at Year 3)? What is its current value of operations (i.e., at Time 0)?

2). What is its estimated intrinsic value of equity on a price-per share basis?

G).If B&M undertakes the expansion, what percent of B&Ms value of operations at Year 0 is due to cash flows from Years 4 and beyond? (Hint: Use the horizon value at t = 3 to help answer this question.)