Year 0 1 Revenue 700.00 Fixed costs 100.00 Variable costs 200.00 Additional investment in NWC 10.00 Additional investment in operating long-term assets 70.00 Depreciation 60.00 Interest expenses 35.00 Newly issued debt 25.00 Principle repayments 15.00 Tax rate 0.40 Market value of the firm: Price per share Number of shares Market value Short-term debt 100.00 Long-term debt 600.00 Preferred stock 10.00 10 100.00 Common stock, equity 18.00 100 1,800.00 Total 2,600.00 Cost of equity (Rs) 0.12 Growth rate per year from year 1 through year 5 0.12 Growth rate after year 5 0.05

What is the price per share based on the equity free cash flow model?

PLEASE SHOW IN EXCEL HOW THE ANSWER IS FOUND