q4

Charles Underwood Agency Inc. has an expected net operating profit after taxes, EBIT(1-1), of $17.400 million in the coming year. In addition, the firm is expected to have net capital expenditures of 52,610 million, and net operating working capital (NOWC) is expected to increase by $30 milion How much free cash flow (PCF) is Charles Underwood Agency Inc. expected to generate over the next year? $19,980 million O $14,760 million $321,693 million $14,620 million Charles Underwood Agency Inc.'s are expected to grow at a constant rate of 3.90% per year in the future. The market value of Charles Underwood Agency Inc. outstanding dubt is $85,154 million, and its preferred stock vuels $17,306 million. Charles Underwood Agency Inc. has 450 milion shares of common stock outstanding, and its weighted average cost of capita (WACC) equals 11.704, Value (Millions) Term Total firm value Intrinsic value of common equity Intrinsic value per share Using the preceding Information and the FCF you calculated in the previous question, calculate the approplate values in this table. Assume the firm has no nonoperating assets