Transcribed Image Text
ThefollowingforecastsforGassonTronicsweretakenfromanalyst’sreportsinthefourthquarterof2018 ($ millions).IncomeStatement:20192020202120222023Revenues19002075231125982919OperatingExpenses(befint. &dep.)13711546174719752240Depreciation100107111114107BalanceSheet:Change inNetWorkingCapital8191103116129Additions toGrossFixedAssets (CAPEX)174190205220225OtherInformationExpectedeffectivetaxrate30%Debt / TotalCapital40%Marginal DebtRate 4%Beta0.70Risk FreeRate2.75%ExpectedMarketReturn 9.75%Cash &Non-Operating Assets (mil) 150Outstandingshares(mil) 70Usetheaboveinformationtoanswerthefollowingquestions:A.UsingtheCapitalAssetPricingModel,estimatethecostofequity. B.Estimatetheweightedaveragecostofcapitalassumingthecompanymaintainsitscurrentcapitalstructure.C. Estimate theshare price using Free Cash Flows toall providersofc apita landassuming the company’s cash flows continue to grow a t3% after theforecas tperiod.