Sensitivity Analysis on the Discounted Free Cash Flow to Equity Valuation Problem. You just completed the valuation of the subject company using a 13.98% cost of Equity and a 3.00% growth rate in the terminal value perpetuity. Increase the perpetuity growth rate to 5.00% and change the cost of equity to 10%.

Compute the new valuation estimate of the share price. Assume mid-year discounting and re-compute the price per share as at 12/31/2019. Present your answer to the second decimal place and do not round until the end. (i.e. $12.345678 would be written as 12.35)