Blossoms Incorporated is a fast growing supplier of gardening products. Analysts

predict the following free cash flows during the next two years, after which FCF is

expected to grow at a constant annual rate of $6\%.$ Blossoms' weighted average cost

of capital is WACC $=14\%.$

a$.$ What is Blossoms' horizon value? $

$($round to $2$ decimal places$)$

b$.$ What is the current value of operations for Blossoms? $

c$.$ Suppose Blossoms has $$4$ million in marketable securities$,$ $$82$ million in debt, and

$10$ million shares of stock. What is the intrinsic price per share? $