Ashley Corporations last free cash flow was $2 million. The free cash flow growth rate is expected to be constant at 3% for 2 years, after which free cash flows are expected to grow at a rate of 5.0% forever. The firm's weighted average cost of capital (WACC) is 10.0%. Ashley has $2 million in short-term debt and $12 million in debt and 1 million shares outstanding. What is the best estimate of the intrinsic stock price? (Please use the formula approach to solve this problem)