The Company has some new products that it expects to lead to high growth in the near future.

It is given analysts the following forecasts for the next three years:

2016 2017 2018

Depreciation 35,000 38,000 41,000

EBIT 200,000 250,000 300,000

Investment in operating Assets 50,000 45,000 40,000

The firms debt has a current market value of $500,000 and it has $30,000 in Market securities.

There are 75,000 common shares Outstanding. The expected Tax rate is 35%, and the WACC is estimated to be 11%

I need help with number 6

Calculate the free cash years. flow for each of the next three years. A 2016: $120000, 2017: $150500, 2018: $196000 B 2016: 60000, 2017: S205500, 2018: $236000 C 2016: S105000, 2017: S140500, 2018: $176000 D 2016: S115000, 2017: S155500, 2018: S196000 After 2018 the free cash flow growth is expected to slow to a 5.5% rate per year 6 What is the value of the stock today? A $3,122,138 B $2,592,138 C $2,652,138 D $3.259.636