The following table lists the Income statement and Balance sheet for First American Furniture Company

Income Statement	2017	2018
Revenue	$516	$630
Depreciation	30	35
Other operating costs	400	480
Income before taxes	86	115
Taxes	30	40
Net income	56	75
Dividends	20	26
Earnings per share	0.56	0.75
Dividend per share	0.2	0.26
Common shares outstanding (millions)	100	100

Balance Sheet	2017	2018
Current assets	$350	$420
Net property, plant, and equipment	500	520
Total assets	$850	$940
Current liabilities	130	150
Long-term debt	50	80
Total liabilities	$180	$230
Shareholders equity	$670	$710
Total liabilities and equity	$850	$940
Capital expenditures	45	50
NWC	$220	$270

You are a financial analyst at RBC. Using the data above, you want to determine the value of First American Banks stock using the Free Cash Flow to Equity (FCFE) model. You believe that the companys FCFE will grow at 40% for three years and 14% thereafter. Capital expenditures, depreciation, working capital, and net debt are all expected to increase proportionately with FCFE. The required rate of return on equity is 15%.

a. Calculate the amount of FCFE per share for the year 2018.(sample answer: $5.15) b. Calculate Projected 2021 terminal value per share based on constant growth of 14% (sample answer: $25.15) c. Calculate the current value of a share of the stock based on the two-stage FCFE model. (sample answer: $25.15)