use FCF model to estimate intrinsic value.

companies wacc is 10% end of yr FCF expected to be 150,000,000. FCF expected to grow contant at 6% a year in the future

company has 200 million of long term debt plus preferred stock. 50,000,000 common shares outstanding.

intrinsic value per share of common share?

1.71

2.68.52

3.66.12

4.73.49