4. You must eliminate the intrinsic value of gallovits technologies stock. Gallovits end of your free cash flow FCF is expected to be $30 million and it is expected to grow at a constant rate of 8% a year there after the companies WACC is 10%. gallovits has $300 million of long-term debt plus preferred stock and there are 40 million shares of common stock outstanding what is gallovits estimated intrinsic value per share of common stock stock