Horizon value mVConsayatt=N=FCFN+1/(WACCGSCF) Discount the free cash flows back at the firm's welighted average cost of capital to arrive at the value of the firm today. Once the value of the firm is calculated, the market value of debt and preferred are subtracted to arrive at the market value of equity, The market value of equity is divided by the number of corrimon shaces outstanding to estimate the firm's intrinsic per-share value. We present 2 examples of the corporate valuation model in the first problem, we assume that the firm is a mature compant so its free cash flows grow at at constant rate. In the second problem, we assume that the firm has a period of nonconstant growth. Quantitative Problem 1: Assume todoy is December. 31, 2013. Barrington Industries expects that its 2014 after-tax operating income [EBIT(1 - T)] will be \$450 miltion and its 2014 depreciation expense will be $65 million. Barrington's 2014 gross capital expenditures are expected to be $100 mation and the change in its net operating working capital for 2014 will be $25million. The firm's free cash flow is expected to grow at a constant rate of 6.5% annually, Assume that its free cash Fow occurs at the end of each year. The firm's weighted average cost of capital is B.99s, the market value of the company's debt is $2.6 bililon; and the company has 180 milion sharos of common stock outstanding. The firm has no preferred stock on its balance sheet and has no plans to use it for future capital budgeting orojects. Using the cornorate valuation modet, what should be the company's stock price today (December 31 , 2013)? Do not tound intermediate calculations. Rhand your answer to the nearest cent. 5 per share Quantitative Problem 2: Hadley inc, forecasts the year-end free cash flows (in milfions) shown below. The weighted average cost of capital is 9N, and the fCFs are expected to continue growing at a 4% rate after Year 5 . The firm has 526 milion of markartivalue dect, but it has no prefecred stock or any other outstanding claims. There ate 21 milion shares outstanding. What is the value of the stock price todoy (Trear o)? formed your answer to the neafest cent. Do not iound intermediste calculations. $ Der share According to the valuation modets developed in this chaptet, the value that an investor assigns to a share of stock is dependent on the length of time the irverter plans to hold the stock