a company is project to generate free cash flow of $12 mill next year, projected to grow at a stable 2.4% rate in perpetuity. the company has $28.9 mill of debt and 3.7 mill of cash. cost of capital is 13.9% . there are 5 mill shares outstanding . how much should each share be worth according to your dcf?