Question

Ankh-Sto Associates Co. is expected to generate a free cash flow (FCF) of $11,880.00 million this year (FCF₁ = $11,880.00 million), and the FCF is expected to grow at a rate of 19.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.10% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Ankh-Sto Associates Co.’s weighted average cost of capital (WACC) is 6.30%, what is the current total firm value of Ankh-Sto Associates Co.? (Note: Round all intermediate calculations to two decimal places.)

$453,803.30 million

$37,692.95 million

$446,658.66 million

$378,169.42 million

Ankh-Sto Associates Co.’s debt has a market value of $283,627 million, and Ankh-Sto Associates Co. has no preferred stock. If Ankh-Sto Associates Co. has 300 million shares of common stock outstanding, what is Ankh-Sto Associates Co.’s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.)

$346.66

$945.42

$315.14

$314.14

Answer 1