RT has just developed a solar panel capable of generating 200% more electricity than any solar panel currently on the market. As a result, RT is expected to experience a 15% annual growth rate for the next 5 years. By the end of 5 years, other firms will have developed comparable technology, and RT's growth rate will slow to 5% per year indefinitely. RT has a 12% weighted average cost of capital. The most recent annual free cash flow (FCF₀) was $1.75 million.

In excel showing the full calculations and steps to the solutions:

1. Calculate RT's expected FCFs for t = 1, t = 2, t = 3, t = 4 and t = 5
2. What is the horizon value at t = 5 (HV₅)?
3. What is the present value of the horizon value?
4. what is the present value of the FCFs expected at t = 1, t = 2, t = 3, t = 4 and t = 5
5. What is the value of operations at t = 0?