please answer a,b, and c

Ex One Structured Activity Corporatie vanuation Danther Corporation is a fast-growing uppter of office products Analysts project the wing the cash flows (FC) during the next 3 years, ater which FCP is expected to grow at a constant e rate. Dentrs WACC is LYN HH FCFS mil) AT $11 139 The data has been coded in the Most Excel One to Open the sursatifeet and perform the red analysis to answer the qu A free cash ons beyed ar 3 deck to ar 33 found your awer to two one places Enter your own for a 13,550,000 What Dan's hand i 11.55 for at of $1,550 000 hodd be extreda 13.3. Det round your item per cally for mange 0.00025 ube 23. 1 Dhiut liy Wik Rod Potter Corporate valuation Dollarshares in ons FCF S FCF FCF 1 Constant growth rale, g WACC 9 Market value of debit 10 Common shares outstanding 11 11 FCF 14 Hortzon value 15 Total FOFs 16 37 PV al FCFs to investors 16 19 Fim value today 20 21 Market value of equity 22 Price per share. P 24 Formulas FCFS 23 Horizon value Total FCFs PV of FCFs to stors Fim valus today nully M Price share. P $7.00 $21.00 $39.00 6.00% 13.00% $33.00 30 10 SNIA SNA SNA 7.00 SNA D 171.00 NA NA NIA BIZA ana H Structured Activity: Corporate valuation Dantzler Corporation is a fast-gwing supplier of office products. Analysts project the following free cash flows (FCFS) during the next 3 years, after which FCF is expected to grow at a constant 6% rate. Dantzler's WACC is 13%. 1 2 Year HH FCF (S millions) -$7 $21 $39 The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. **** spread . What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. $ million b. What is the firm's value today? Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round your intermediate calculations. $ million c. Suppose Dantzler has $33 million of debt and 36 million shares of stock outstanding. What is your estimate of the current price per share? Round your answer to two decimal places. Write out your answer completely. For example, 0.00025 million should be entered as 250