A company is expected to generate Free Cash Flows of $25 million, $45 million, and $ 68 million over the next three years. Beyond that Free cash flows are expected to grow at 3%. The weighted average cost of capital is 9%. The firm has $225 million of debt and preferred and 100 million shares outstanding. What is the estimated price per share using the Corporate Valuation model.