Nonconstant FCF Growth Valuation

Reizenstein Technologies $($RT$)$ has just developed a solar panel capable of generating $200\%$ more electricity than any solar panel currently on the market.

As a result, RT is expected to experience a $19\%$ annual growth rate for the next $5$ years. By the end of $5$ years, other firms will have developed

comparable technology, and RT$\text{'}$s growth rate will slow to $6\%$ per year indefinitely. RT has a $16\%$ weighted average cost of capital. The most recent annual

free cash flow $($FCF$0)$ was $$2\mathrm{.}95$ million.

a$.$ Calculate RT$\text{'}$s expected FCFs for $t=1,t=2,t=3,t=4,$ and $t=5.$ Do not round intermediate calculations. Enter your answer in millions. For

example, an answer of $$1$ million should be entered as $1,$ not $1,000,000.$ Round your answers to three decimal places.

b$.$ What is the horizon value at $t=5(H{V}_5)?$ Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $$1$ million

should be entered as $1,$ not $1,000,000.$ Round your answer to two decimal places.

$

million

c$.$ What is the present value of the horizon value? Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $$1$

million should be entered as $1,$ not $1,000,000.$ Round your answer to two decimal places.

$

million

d$.$ What is the present value of the free cash flows expected at $t=1,t=2,t=3,t=4,$ and $t=5?$ Do not round intermediate calculations. Enter your

answer in millions. For example, an answer of $$1$ million should be entered as $1,$ not $1,000,000.$ Round your answer to two decimal places.

$

million

e$.$ What is the value of operations at $t=0?$ Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $$1$ million

should be entered as $1,$ not $1,000,000.$ Round your answer to two decimal places.

$

million