9.62 is wrong but idk why

A company is projected to generate free cash flows of $20 million per year for the next three years, followed by a stable growth of 2% per year in perpetuity. The company's cost of capital is 10% it has $10 million worth of debt and $5 million of cash. There are 25 million shares outstanding. What's the estimated share value based on these projections? Round to the nearest cent (two decimal places)