Question $13$ of $34$

A high$-$growth technology startup, Unicorn Co$,$ has a combination of common shares outstanding, options issued to

employees, Restricted Stock Units $($RSUs$),$ and a Hedged Convertible Bond that it set up in a "capped call" transaction, as

shown below:

Unicorn Co$.-$ Diluted Equity Value

$[$ $ in Millions Except Per Share Data$\}$

Unicorn Co$.-$ Equity Value Calculation:

Company Name:

Current Share Price:

Basic Shares Outstanding $($Millions$)$:

Diluted Shares Outstanding $($Millions$)$:

Basic Equity Value:

Dilluted Equity Value:

Diluted Shares Calculations:

Options $-$ Treasury Stock Method:

Restrieted Stock Units $($RSUs$)$ and Other Soures:

Convertible Bonds and Hedged Convertibles:

Cowertible Bond Princlpsl Amount $($$ in Millions$)$:

Comersion Price $($ $ as Stated$)$:

Potential Dilutive Shares $($it Millions$)$:

Actual Dilutive Shares:

Capped Calls $-$ # Call Options Purchased:

Capped Calls $-$ Exerclise Price of Call Options:

In addition to the Hedged Convertible Bond, this company has $$500$ million of Cash and traditional Debt with a Face Value of

$$500$ million, Book value of $$490$ million, and Market Value of $$520$ million.

Based on this information and the screenshot above, what are the company's Current Equity Value and Enterprise Value

$($assuming full dilution in both$)?$

Equity Value $=$$$6\mathrm{.}500$ billion; Enterprise Value $=$$$6\mathrm{.}720$ billion.

Equity Value $=$$$5\mathrm{.}000$ billiors; Enterprise Value $=$$$5\mathrm{.}000$ billian

Equity Value $=$$$6\mathrm{.}500$ billion; Enterprise Value $=$$$6\mathrm{.}690$ billion.

Equity Value $=$$$5\mathrm{.}000$ billiors, Enterprise Value $=$$$6\mathrm{.}020$ billion.