Hastings estimates that if it acquires Vandell, interest payments will be $1,500,000 per year for 3 years after which the current target capital structure of 30 percent debt will be maintained. Synergies will cause the free cash flows to be $2.5 million, $2.9 million, and then $3.4 million, after which the free cash flows will grow at a 5 percent rate. What is the per-share value of Vandell to Hastings Corporation? Assume Vandell now has $10.82 million in debt.