Opeh aprestwert Corporate valuation Dollars'shares in minlions \begin{tabular}{lr} \hline FCF; & $22.00 \\ \hline FCFi2 2 & $33.00 \\ \hline FCF3 3 & $53.00 \\ \hline Constant growth rate, 9n & 7.00% \\ \hline WACC & 16.00% \\ \hline Market value of debt & $143.00 \\ \hline Common shares outstanding & 16 \end{tabular} \begin{tabular}{l|l} 11 & \\ 12 & Common shares outstand \\ 13 & FCFs \\ 14 & Horizon value \\ 15 & Total FCFs \\ 16 & \\ 17 & PV of FCFs to irvesiors \\ 18 & \end{tabular} 18 19 20 Firm value today 21 Market value of equity, MVeems. 22 Price per stare, Pe 23 Formulas 25 FCFs 27 Horizon value 28 Total FCFs