Please consider the following information for the next four questions. falcon Inc. is for sale, and there is a price tag of 1.2 million. Your company XYZ is considering a merger. Both companies have an identical cost of capital values (WACC). Both companies have a beta of 1.5. The market is expected to have a 19% return, and the risk-free rate is 3.5%. The forecasted free cash flow for the next four years for Tamu are $250,000 (FCF1), $150,000 (FCF2), $0 (FCF4) and $250,000 (FCF4). The company is expected to grow a 5% indefinitely after that. Both companies have a debt/equity ratio of 1/3, and the applicable tax rate is 35%. Both companies have a cost of debt (before taxes) at 7% what is the cost of equity for both companies?

Continuing with the previous question, what is the WACC for both companies?

Continuing with the previous question, what is the approximate terminal value for the fourth year (TV) for falcon?

Continuing with the previous question, what is the approximate in NPV of purchasing falcon for XYZ company?