Free cash flow valuation Nabor Industries is considering going public but is unsure of a fair offering price for the company. Before hiring an investment banker to

assist in making the public offering, managers at Nabor have decided to make their own estimate of the firm's common stock value. The firm's CFO has gathered data

for performing the valuation using the free cash flow valuation model.

The firm's weighted average cost of capital is $12\%,$ and it has $$2,430,000$ of debt at market value and $$490,000$ of preferred stock in terms of market value.

estimated free cash flows over the next $5$ years, $1$ through $5,$ are given in the table, $.$ After year $5,$ the firm expects its free cash flow to grow by $5\%$ annually.

a$.$ Estimate the value of Nabor Industries' entire company by using the free cash flow valuation model.

b$.$ Use your finding in part a$,$ along with the data provided above, to find Nabor Industries' common stock value.

c$.$ If the firm plans to issue $200,000$ shares of common stock what is its estimated value ner share?

Data table

a$.$ The value of Nabor Industries' entire company is $

$(Clickon$ the icon here $in$ order $to$ copy the contents $of$ the data table below

into a spreadsheet.$)$

$[$ Year $(t)$ Free cash flow $(FCF)$

$1,$$$240,000$

$2,$$$290,000$

$3,$$$360,000$

$4,$$$400,000$

$5,$$$430,000]$