The financial statements of Lioi Steel Fabricators are shown below, with the actual results for 2004 and the projections for 2005. Free cash flow is expected to grow at a 6 percent rate after 2005. The weighted average cost of capital is 11 percent.
a. If operating capital as of 12/31/2004 is $502.2 million, what is the free cash flow for 12/31/2005?
b. What is the horizon value as of 12/31/2005?
c. What is the value of operations as of 12/31/2004?d. What is the total value of the company as of 12/31/2004?
e. What is the price per share for 12/31/2004?
Income Statement for the Year Ending December 31 (Millions of Dollars Except for Per Share Data)