help please

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 13%. 1 2 3 Year FCF ($ millions) - $16 $35 $36 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. X 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 413 550 nnn chand he enterer ac 12 55 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. $ million 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. $ million c. Suppose Dantzler has $149 million of debt and 35 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. $ Next File Home Insert Formulas Data Tell me what you want to do Review View Help Arial 10 Currency LX B Insert LS Delete Format conditional Format Formatting Style Paste $% 08-22 S - DA A E A Tables Cells Alignment Undo Clipboard Font G13 M fo FI G H B D A Corporate valuation 2 B Dollars/shares in millions 44 FCF1 5 FCF2 6 FCF Constant growth rate, gn 8 WACC Market value of debt 10 Common shares outstanding 11 12 13 FCFs 14 Horizon value 15 Total Free $16.00 $35.00 $36.00 8.00% 13.00% $149.00 35 1 -$16.00 2 $35.00 31 $36.00 A Sheet1 1 Calculation Mode: Automatic Workbook Statistics 2 O Search O WIL Excel template - Saved File Home Insert Formulas Data Review View Help Tell me what you want to do Arial 10 Currency Autom 1 U D Insert Delete Format Paste $ . % ? 48 48 Conditional Format Cell Formatting as Table Styles - Clear - FIL CH A- A A Clipboard Font Undo Alignment Number Tables Cells Editing G13 B A D G F 1 K U 4 1 -$16.00 3 $36,00 $35.00 12 13 FCFs 14 Horizon value 15 Total FCFs 16 17 PV of FCFs to investors 18 18 19 Firm value today 20 21 Market value of equity, MV Equity 22 Price per share, Po 25 24 Formulas 25 ECE 2 916 2 $250 SURO 4 HNEN Sheet1 + Help Improve Of Calculation Mode: Automatic Workbook Statistics Search O - 2 09 D FO FO X Arial 10 M Currency B ae Insert Delete Form Paste $ 962 onditiona omae Formatting able Ses A. A A Tells Tables Undo Clipboard Font Aanmen G13 F G H D A 1 B 0 4 #N/A $16.00 $35.00 3 $36.00 #N/A #N/A #N/A #N/A #N/A #N/A #N/A 24 Formulas 25 26 FCFs 27 Horizon value 28 Total FCFs 29 30 PV of FCFs to investors 1 32 Firm value today 33 34 Market value of equity, MV Equity 35 Price per share, Po 36 37 BR #N/A #N/A #N/A Sheet1 T Calculation Mode: Automatic Workbook Statistics o 2. e Search a