In: Finance
            Dozier Corporation is a fast-growing supplier of office
products. Analysts project the following free cash flows...
                
            Dozier Corporation is a fast-growing supplier of office
products. Analysts project the following free cash flows (FCFs)
during the next 3 years, after which FCF is expected to grow at a
constant 7% rate. Dozier's weighted average cost of capital is WACC
= 16%.
 | 
Year | 
 | 
1 | 
2 | 
3 | 
| Free cash flow ($ millions) | 
-$20 | 
$30 | 
$40 | 
- What is Dozier's horizon value? (Hint: Find the value
of all free cash flows beyond Year 3 discounted back to Year 3.)
Round your answer to two decimal places.
$ million
 
- What is the current value of operations for Dozier? Do not
round intermediate calculations. Round your answer to two decimal
places.
$ million
 
- Suppose Dozier has $10 million in marketable securities, $100
million in debt, and 10 million shares of stock. What is the
intrinsic price per share? Do not round intermediate calculations.
Round your answer to the nearest cent.