The corporate valuation model, the price$-$to$-$earnings $($P$/$E$)$ multiple approach, and the economic value added $($EVA$)$ approach are some examples of valuation techniques. The corporate valuation model is similar to the dividend$-$based valuation that you$$ve done in previous problems, but it focuses on a firm$$s free cash flows $($FCFs$)$ instead of its dividends. Some firms don$$t pay dividends, or their dividends are difficult to forecast. For that reason, some analysts use the corporate valuation model.

Tropetech Inc. has an expected net operating profit after taxes, EBIT$(1$ T$),$ of $$16,300$ million in the coming year. In addition, the firm is expected to have net capital expenditures of $$2,445$ million, and net operating working capital $($NOWC$)$ is expected to increase by $$50$ million. How much free cash flow $($FCF$)$ is Tropetech Inc. expected to generate over the next year?

$$331,476$ million

$$13,805$ million

$$13,905$ million

$$18,695$ million

Tropetech Inc.$$s FCFs are expected to grow at a constant rate of $3\mathrm{.}54\%$ per year in the future. The market value of Tropetech Inc.$$s outstanding debt is $$87,744$ million, and its preferred stocks$$ value is $$48,746$ million. Tropetech Inc. has $750$ million shares of common stock outstanding, and its weighted average cost of capital $($WACC$)$ equals $10\mathrm{.}62\%.$

Term

Value $($Millions$)$

Total firm value

Intrinsic value of common equity

Intrinsic value per share

Using the preceding information and the FCF you calculated in the previous question, calculate the appropriate values in this table. Assume the firm has no nonoperating assets.