Stock Repurchase

Bayani Bakery's most recent FCF was $49 million; the FCF isexpected to grow at a constant rate of 6%. The firm's WACC is 13%,and it has 15 million shares of common stock outstanding. The firmhas $30 million in short-term investments, which it plans toliquidate and distribute to common shareholders via a stockrepurchase; the firm has no other nonoperating assets. It has $361million in debt and $63 million in preferred stock.

1. What is the value of operations? Enter your answer in millions.For example, an answer of $1.2 million should be entered as 1.2,not 1,200,000. Round your answer to two decimal places.
   $ million
2. Immediately prior to the repurchase, what is the intrinsicvalue of equity? Enter your answer in millions. For example, ananswer of $1.2 million should be entered as 1.2, not 1,200,000.Round your answer to two decimal places.
   $ million
3. Immediately prior to the repurchase, what is the intrinsicstock price? Round your answer to the nearest cent.
   $ per share
4. How many shares will be repurchased? Enter your answer inmillions. For example, an answer of $1.2 million should be enteredas 1.2, not 1,200,000. Round your answer to two decimalplaces.
      million shares
   
   How many shares will remain after the repurchase? Enter your answerin millions. For example, an answer of $1.2 million should beentered as 1.2, not 1,200,000. Round your answer to two decimalplaces.
      million shares
5. Immediately after the repurchase, what is the intrinsic valueof equity? Enter your answer in millions. For example, an answer of$1.2 million should be entered as 1.2, not 1,200,000. Round youranswer to two decimal places.
   $ million
   
   The intrinsic stock price? Round your answer to two decimalplaces.
   $ per share