Corp is a fast-growing supplier of home office products. Analysts project the following free cash flows during the next 3 years, -$20 million in year 1, $40 million in year 2, $50 million in year 3. After year 3, the growth in free cash flow is expected to be a constant 7% rate. Corps WACC is 13%.

What is the intrinsic value per share if there is $10 million in marketable securities, $100 million in debt, and 10 million shares of common stock?