Q3 V3 The Uhura Corporation builds a new type of hand-held universal translator which instantaneously translates over 100 languages into you own language. Uhura Corporation currently has free cash flow (FCF) of $22.5 million. A well-respected stock analyst estimates that this FCF will increase by 17 % for the next 5 years. The analyst estimates that at the end of 5 years the company's terminal value will be based on the year 5 FCF and the long term FCF growth rate of 9%. Suppose Uhura Corporation has a beta of 2.75, the risk-free rate is 2%, and the market risk premium is 12%. The company has no debt and $55 million in excess cash on its balance sheet. Uhura has 17.5 million shares outstanding. (Round to 2 decimal places) 1. Calculate the FCF's for years 1 - 5. (1 mark) 2. Calculate the terminal value for the slower growth period assuming all cash flows occur at year end. (1 mark) 3. Calculate the Enterprise value of Uhura assuming all cash flows occur at year end. (2 marks) 4. Calculate an Equity value and per share value for Uhura assuming all cash flows occur at year end. (3 marks). 5. Show how the per share value changes if you assume mid-year cash flows? Provide the detailed calculations on the excel sheet. (2 marks) 6. Suppose Uhura Corporation had $175 million in debt and its WACC was 19%. Calculate the new per share value of Uhura Corporation. Refer to the steps in 2-4 for guidance. Provide detailed calculations on the excel sheet. (6 marks) 7. Presentation (5 marks) Total Marks = 20