Answer:
$74.32
Explanation:
Year EBIT Depreciation NWC depex FCF
0 $ 3,190,000 $ 242,000 $ 107,000 $ 500,000 $ 1,549,000
1 $ 3,700,400 $ 292,820 $ 118,770 $ 605,000 $ 1,789,290
2 $ 4,292,464 $ 354,312 $ 131,835 $ 732,050 $ 2,065,906
3 $ 4,979,258 $ 428,718 $ 146,337 $ 885,781 $ 2,384,156
4 $ 5,775,940 $ 518,748 $ 162,434 $ 1,071,794 $ 2,750,084
5 $ 6,700,090 $ 627,686 $ 180,301 $ 1,296,871 $ 3,170,567
FCF = EBIT x (1 - tax) + Depreciation - NWC - depex
Let's forecast the EBIT, Depreciation, NWC and depex given their future growth rates.
FCF 6 = FCF5 x (1 + g) = 3,170,567 x (1 + 3.5%) = $3,281,537
Terminal Value of the firm, TV5 = FCF 6 / (r - g) = 3,281,537 / (9.1% - 3.5%) = $58,598,875
Firm Value today = NPV(rate, FCF1...FCF5+TV5) = NPV(9.1%, 1789290...3170567+58598875) = $47,114,985
Equity Value = 47,114,985 - 18,500,000 = $28,614,985
Stock Price = 28,614,985 / 385,000 = $74.32