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... $127\mathrm{.}5225\mathrm{.}5100\mathrm{.}5$

million dollars.

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

Question Blank $2$ of $6$

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

$.$

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

Question Blank $3$ of $6$

$$40\mathrm{.}80$

per share.

Ba;lance sheet in millions

$20212022$

Current assets $550680$

fixed Assets $700500$

total asset $12501180$

Current liablility $220300$

Fixed debt $470280$

total equity $560600$

Total liability and equity $12501180$