Company HTA had a free cash flow for the firm (FCFF) of $1,500,000 last year. It is expected the FCFF will keep a sustainable growth rate of 5%. The company has 2 million common shares outstanding. In addition, the following information has been gathered:
Capital structure: D/E=0.2:0.8;
Market value of Debt: VD =$5,000,000;
Required return on equity: kE =15%
Cost of debt before tax =6%
Tax rate: tc =25%;
Determine the fair value of HTA stock.