Nabor industries is considering going public but is unsure of a fair offering price for the company. The firm's CFO has gathered data for performing the valuation using the free cash flow valuation model.
The firm's weighted average cost of capital is 13%, and it has $2,000,000 of debt at market value and $400,000 of preferred stock at its assumed market value.
The estimated free cash flow over next 3 years, 2004 through 2006, are given below. Beyond 2006 to infinity, the firm expects its free cash flow to grow by 4% annually.