Using the Discounted Cash Flow method and the formula approach with formula 9.

Using the Discounted Cash Flow method and the formula approach with formula 9.3a (pp. 248) of the textbook calculate the maximum price that should be paid for
target company %u2013 Huntington Corporation. Note that this company has 5 years of super normal growth and then no growth. (15 pts. for PV of operating cash
flows and 15 pts. for the PV of horizon value.)
Given information re Huntington Corporation (all $ Amounts in Millions):
Ro: Initial Year Revenues: $1000
n = Number of growth years: 5
m = Net Operating Income Margin 15.0%
T = Tax Rate 40.0%
g = Growth Rate 18.0%
I = Investment Rate 8.0%
k = Cost of Capital 13.20%
h = Calculation Relationship = [(1 + g)/(1 + k)] %u2013 1 0.0424

Show all work (or inputs into financial calculator)