You are given the following table showing the unlevered free cash flows of a firm during a three-year transition period. You are also given the following data: unlevered cost of capital =13.40% WACC=11.20% Terminal Value of firm ( at t=3)=$177,800 Calculate the unlevered value of the firm at t=0. Year 0 1 2 3
Unievered free cash flow $17.800 $28.100 $28.560
a. $234,933 b. $179.058 c. $134,933
d. $188,808
e. $165,708