Use the following data to calculate your stock value.

Additionally, note the following:

There are $50$ million shares outstanding

Free cash flow $($FCF$)$ and earnings will grow at constant rate of $2\mathrm{.}5\%$

Firm's equity beta is $1\mathrm{.}50$

Risk$-$free rate is $3\%$ and market return is $13\%$

Total debt market value is same as the book value of debt

If we use the FCF $($Free Cash Flow$)$ model,

QUESTION #$1.$ We first need to find the FCF$,$ which is

Question Blank $1$ of $6$

choose your answer... $127\mathrm{.}5225\mathrm{.}5100\mathrm{.}5397\mathrm{.}5$

million dollars.

QUESTION #$2.$ Asset beta needs to be calculated, which is approximately

Question Blank $2$ of $6$

choose your answer... $\mathrm{.}75,\mathrm{.}87,1\mathrm{.}22,1\mathrm{.}15$

$.$

QUESTION #$3.$ Stock value per share using FCF model is therefore approximately

Question Blank $3$ of $6$

$$40\mathrm{.}80,77,16\mathrm{.}9,31\mathrm{.}9$

per share.

balance sheet in millions

$20212022$

current $550680$

assets

fixed assets $700500$

total asset $12501180$

current liability $220300$

fixed debt $470280$

total equity $560600$

total liability and equity $12501180$