Answer:
$37.14 price per share
Explanation:
FCF x (1+g) = FCF1 = 150 x 1.04 = 156
We use the gordon model but instead of dividends we use the free cash flow for the firm.
Like dividend growth model, we need to use the next year value
[tex]FCF \times (1+g) = FCF_1[/tex]
150 x 1.04 = 156
[tex]\frac{FCF_1}{WACC-growth} = Firm \: Value[/tex]
156/(0.11-0.04) = 2228.571429 (millions)
Then we divide the valuation by the outstanding shares:
2228.571429/60 = $37.14 price per share