A companys weighted average cost of capital is 13.1% per year and the market value of its debt is $60.1 million. The companys free cash flow last year was $12.3 million and the free cash flow is expected to grow forever at a rate of 6.7% per year. If the company has six million shares of common stock outstanding and it holds $19.4 million of marketable securities, what is the value per share? Please do this in excel and send photo of formulas in excel as well as answers. Thank you!