Use the Financial statement attached

Assume that there are 125,000 shares outstanding and the firms P/E ratio is 8.0. The estimated growth rate of the company is 3%, and its WACC is 9%.

Calculate EPS and use the P/E ratio.

Calculate FCF and a constant growth rate model. (Remember to subtract the value of debt to find your estimate of equity value.)

Income Statement Revenue COGS SG&A Depreciation EBIT Interest EBT Taxes Net income Dividends Balance Sheet information Debt Capital spending NWC 3,962,036 1,997,259 1,169,470 94,520 700,787 6,504 694,283 243,000 451,283 203,077 115,000 125,000 130,000