The financial statements of Lioi Steel Fabricators are shown below—both the actual results for 2010 and the projections for 2011. Free cash flow is expected to grow at a 6% rate after 2011. The weighted average cost of capital is 11%.

a.   If operating capital as of 12/31/2010 is $502.2 million, what is the free cash flow for 12/31/2011?

b.   What is the horizon value as of 12/31/2011?

c.   What is the value of operations as of 12/31/2010?

d.   What is the total value of the company as of 12/31/2010?

e.   What is the intrinsic price per share for 12/31/2010?

Income Statements for the Year Ending December 31 (Millions of Dollars Except for Per Share Data)
Powered by