Unique Fashions Inc. is a small firm that sells vintage furnishings. In the most recent year, the firm generated S 5 million in operating income on revenues of $ 45 million; the firm reported book value of equity of $9 million and book value of debt of $5 million at the beginning of the year. During the year, the firm invested $3 million in a new warehouse for furniture (its only cap ex) and reported depreciation of $ 1 million in its income statement. The firm's only working capital item is its inventory, which increased by $ 400,000 during the course of the year. The company's effective tax rate is 25%. The cost of capital for the firm is expected to be 13% for the next 3 years and 10% thereafter. You have been asked to estimate the value of the company. a. Assuming that the firm maintains its existing return on capital and reinvestment rate for the next 3 years, estimate the expected free cash flow to the firm each year for the next 3 years. (12 points). b. Estimate the value of the firm at the end of year 3 assuming that the return on capital stays at the current level but the growth rate drops to 3%. (8 points). c. Assuming that Past Perfect Inc. has 5 million shares outstanding, estimate the value of equity per share. (You can assume that the book value of debt = market value of debt, and that the debt remained unchanged over the most recent year). You can also assume no cash holdings. (10 points). Unique Fashions Inc. is a small firm that sells vintage furnishings. In the most recent year, the firm generated S 5 million in operating income on revenues of $ 45 million; the firm reported book value of equity of $9 million and book value of debt of $5 million at the beginning of the year. During the year, the firm invested $3 million in a new warehouse for furniture (its only cap ex) and reported depreciation of $ 1 million in its income statement. The firm's only working capital item is its inventory, which increased by $ 400,000 during the course of the year. The company's effective tax rate is 25%. The cost of capital for the firm is expected to be 13% for the next 3 years and 10% thereafter. You have been asked to estimate the value of the company. a. Assuming that the firm maintains its existing return on capital and reinvestment rate for the next 3 years, estimate the expected free cash flow to the firm each year for the next 3 years. (12 points). b. Estimate the value of the firm at the end of year 3 assuming that the return on capital stays at the current level but the growth rate drops to 3%. (8 points). c. Assuming that Past Perfect Inc. has 5 million shares outstanding, estimate the value of equity per share. (You can assume that the book value of debt = market value of debt, and that the debt remained unchanged over the most recent year). You can also assume no cash holdings. (10 points)