Free Cash Flow Amount:
Year 2010= -80
Year 2011= 30
Year 2012= 50
Year 2013= 75
Year 2014= 82
Tax rate is 40% and the inflation rate is 3.5%
1. Using the WACC 12%, determine the continousing value in terminal year in the free cash flow growth rate of 4.5%.
2. Using the Mid Year disounts rate and WAAC 12%. Determine the intrinsic enterprise value.