It is 2019. You are investigating the possibility of making an equity investment in Walkerville Woodworking Inc., a firm that specializes in producing antique- style furniture with a modern twist. Your research has revealed the following information: Walkerville has $8 million in excess cash and $1.5 million in debt. The company is expected to have free cash flow of $26 million in 2020 and $30 million in 2021. Beyond 2021, free cash flow is expected to grow at a constant rate of 2% per year forever. Walkervilles weighted average cost of capital (WACC) is 11% and it has 8 million shares outstanding. What should be the price of one share of Walkerville stock?

a.

$37.05

b.

$41.28

c.

$47.64

d.

$48.47

e.

$39.65

f.

$37.56