26.

Firm GoArt has distributed a free cash flow of $10 million last year and that cash flow is expected to grow at 25% for the next year and 15% for the following year, after which it will settle to a long term growth rate of 10%. The firm has $50 million in total liabilities and 10 million shares of common stock outstanding. How much is the intrinsic value of a share of its stock given a WACC of 15%?

Please show your work!