Assume FCFF for the next 3 years will be 1M, 1.5M and 2M respectively. After that they will grow at 8%. The firm WACC is 13%. The firm has 500,000 shares outstanding and 5M in debt. What is the price per share of this firm?

I have the below:

Year	FCFF	Term Val	Discount	PV@WACC
1	1,000,000		1.13	$884,955.75
2	1,500,000		1.277	$1,174,720.03
3	2,000,000	43200000	2.0820	??????
4+	2,160,000

How do I solve for the value of the firm there...... my answer guide says it is 31,325,867 but I cannot figure out the formula Please show formulas if in excel