Assume that FCF will continue to grow at the growth rate for the last year in the forecast horizon. What is the horizon value at 2017? What is the present value of the horizon value? What is the present value of the forecasted FCF? What is the current value of operations? Using information from the 2013 financial statements, what is the current intrinsic stock price?