(solution) can you fix this up? I just don't know how to build this up

(solution) can you fix this up? I just don't know how to build this up

can you fix this up? I just don’t know how to build this up

12/7/2012 Chapter: 7 Selected data for the Derby Corporation are shown below. Use the data to answer the following questions.
INPUTS (In millions) Year
Current
0 Free cash flow
Marketable Securities
Notes payable
Long-term bonds
Preferred stock
WACC
Number of shares of stock 1
-$20.0 Projected
2
3
$20.0
$80.0 4
$84.0 $40
$100
$300
$50
9.00%
40 a. Calculate the estimated horizon value (i.e., the value of operations at the end of the forecast period immediately
after the Year-4 free cash flow).
Current
0
Free cash flow
Long-term constant growth in FCF
Horizon value 1
-$20.0 Projected
2
$20.0 3 4 $80.0 $84.0 b. Calculate the present value of the horizon value, the present value of the free cash flows, and the estimated Year0 value of operations.
PV of horizon value
PV of FCF
Value of operations (PV of FCF + HV)
c. Calculate the estimated Year-0 price per share of common equity.
Value of operations
Plus value of narketable securities
Total value of company
Less value of debt
Less value of preferred stock
Estimated value of common equity
Divided by number of shares
Price per share