Given Salese 1000 0.1 0.04 OP CR OC WACC sl. STI STD LTD PS NOSH SELF-TEST Cathey Corporation currently hos sales of $1,000, which are expected to grow by 10% from Year Oto Year I and by is from Year I to Year 2. The company currently has an operating profitability (OP) ratio of and a capital requirement (CR) ratio of 50% and expects to maintain these ratios at their current levels. The current level of operating capital (Opcaps $510 Use these inputs to forecast free cash flow (FCF) for Years 1 and 2 (Hint: You must first forecast soles, net operating profit ofte taxes (NOPAT, and total net operating capital (OpCap! for each year) (537.00 and $56.01) Cathey Corporation has a 12 weighted average cost of capitol Cotheya free con flows, estimated in the previous question, are expected to grow at beginning at Year 2 and thereafter. What is the horizon value Year 2 for the horon What is the current value of operations (5755.04 and 5681.25) Cathey Corporation has 380 in short term investments, $20 in short-term debt 100 long-term debt, $30 in preferred stock and 10 shares of common stock outstanding. Use the value of operations from the previous question to estimate the intrins common stock price per shore ($57.13) Reywired FCF FCF , HIV Price of the Stock