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 youve done in previous problems, but it focuses on a firms free cash flows (FCFs) instead of its dividends. Some firms dont pay dividends, or their dividends are difficult to forecast. For that reason, some analysts use the corporate valuation model.

Charles Underwood Agency Inc. has an expected net operating profit after taxes, EBIT(1 T), of $14,200 million in the coming year. In addition, the firm is expected to have net capital expenditures of $2,130 million, and net operating working capital (NOWC) is expected to increase by $35 million. How much free cash flow (FCF) is Charles Underwood Agency Inc. expected to generate over the next year?

a) $288,976 million

b) $16,295 million

c) $12,105 million

d) $12,035 million

Charles Underwood Agency Inc.s FCFs are expected to grow at a constant rate of 3.54% per year in the future. The market value of Charles Underwood Agency Inc.s outstanding debt is $76,494 million, and its preferred stocks value is $42,496 million. Charles Underwood Agency Inc. has 525 million shares of common stock outstanding, and its weighted average cost of capital (WACC) equals 10.62%.

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.