MICUIT Statement Revenue Depreciation Other operating costs Income before taxes Taxes Net income Dividends Earnings per share Dividend per share # of Common shares 2017 $516 $630 2018 30 35 400 480 86 115 30 56 44 71 20 26 $0.56 $0.95 $0.20 $0.26 100 100 Dalance Sheet Current assets Prop, plant, & Equip. Total assets Current liabilities Long-term debt Total liabilities Shareholders equity Total Land equity Capital expenditures 2017 2018 $350 $420 500 520 $850 $940 130 150 50 80 $180 $230 $490 $480 $850 $940 45 50 You are a financial analyst at RBC. Using the data above, you want to determine the value of First American Bank's stock using the Free Cash Flow to Equity (FCFE) model. You believe that the company's FCFE will grow at 35% for three years and 11% thereafter. Capital expenditures, depreciation, working capital, and net debt are all expected to increase proportionately with FCFE. The required rate of return on equity is 16%. (keep two decimal places please.) Calculate the amount of FCFE per share for the year 2018. Calculate Projected 2021 terminal value per share based on constant growth of 11% (sample answer: $5.15) (sample answer: $25.15)