Show work please

This is all the information there is .

Excel Online Structured Activity: Blond valuation An investor has two bonds in her portfolio, Bond C and Blond 2. Each bond matures in 4 years, has a face value of $1,000, and has a yield to maturity of 5.5%. Bond C A-Z pays a 11.5% annual coupon, while Bond Z is a zero coupon bond. The data has been collected in the Microsoft Excel Online file below, Open the spreadsheet and perform the required analysis to answer the questions below. Open spreadsheet Assuming that the yield to maturity of each bond remains at 8.5% over the next 4 years, calculate the price of the bonds at each of the following years to maturity. Do not round intermediate calculations, Round your answers to the nearest cent. Years to Maturity Price of Bond C Price of Bond Z 4 $ $ 5 Next 3 2 1 0 $ $ 5 $ $ 5 1 Corporate valuation 2 3 Dollars/shares in millions 4 FCF S FCF, 6 FCF, 7 Constant growth rato, g & WACC 9 Market value of dobit 10 Common shares outstanding 11 12 13 FCF 14 Horizon value 15 Total FCFS 16 17 PV of FCFs to investors 10 19 Firm value today 20 21 Market value of equity, MV 22 Price per share, Po 23 24 Formulas 25 26 FCFS 27 Horizon value 4 $11.00 $14.00 $51.00 6:00% 12.00% $60.00 38 0 0 1 $0.00 $0.00 2 $0.00 2 $0.00 3 $0.00 $0.00 INA UNA Vide A-Z Exod Online Structured Activity: Corporate valuation Dante Corporation is a fast-growing supplier of office products, Analysts project the following free cash flows (FCFS) during the next 3 years after which FCF is expected to grow at a constant (% rate Dantzler's WACC is 12% 9m 1 2. 3 Your FCF (S) millions) -811 $14 $51 the data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. 1 a. What is Dantrier's horm, or continuing, value? (Hint: Find the value of all tree cash flows beyond Year 3 discounted back to Year 33 Round your answer to two decimal places. Enter your anwerin millions. For example, an answer of $13,550,000 should be entered as 13.55 1 mation b. What is the firm's value today? Round your answer to two decimal places. Enter your answer in milions. For example, an answer of $13.550,000 should be entered as 13.55. Do not round your intermediate calculations 5 mition Suppose Dantzler has $66 million of debt and 38 mhon shares of stock outstanding. What is your estimate of the current price per share? Round your answer to two decimal places. Write out your answer completely. For example, 0.00025 milion should be entered as 250. B O