how to solve without the help of excel

4+ F1 F2 F3 F4 F5 Esc F6 F9 F7 F8 F10 F11 F12 Raymond Supply, a national hardware chain, is considering purchasing a smaller chain, Strauss & Glazer Parts (SGP). Raymond's analysts project that the merger will result in the following free cash flows and Question 4. (25 points) interest expenses. After Year 4, both free cash flows and interest expenses will grow at constant rate of 4%. 4 3 $300 15 Year 2 $500 20 Free cash flows (million US) Interest expense (million US) $300 $100 10 10 Assume that all cash flows occur at the end of the vear, SGP has 2 million shares outstanding and a target capital structure consisting of 40% debt and 60% common equity. Market value of SGP's debt is $200 million and cost of debt is 10 %. The value of SGP's non-operating assets is S0. SGP's pre- merger beta is 2.0, and its post-merger tax rate would be 40 %. The risk-free rate is 8% and the market risk premium is 4 %. Using the APV method, answer the following questions. 1) Which discount rate should be used to value of the tax shields of SGP? (5 points) 2) What is the per share value of SGP to Raymond Supply Corporation? (20 points)