Company A expects to have free cash flow $($FF$)$ this year of $$1,000,000.$ FCF is expected to grow at a rate of $3\%.$ If Company A has a Weighted average cost of capital of $7\%,$ debt of $$15,000,000,$ and $400,000$ shares outstanding; what is the value per share?

Please show me how to calculate this in Excel. Thank you!!