Dion Corporation reported earnings per share of $$2\mathrm{.}02$ in $2023,$ and paid no dividends. These earnings were expected to grow $14\%$ a tear for five years and $7\%$ a year after that. The firm reported depreciation of $$2$ million in $2023$ and capital expenditure of $$4\mathrm{.}2$ million, and had $$7$ million shares outstanding. The working capital was expected to remain at $50\%$ of revenues, which were $$106$ million in $2023,$ and were expected to grow $6\%$ a year from $2024$ to $2028$ and $4\%$ a year after that. The firm was expected to finance $10\%$ of its capital expenditures and working capital.

a$.$ Estimate the expected free cash flow to equity from $2024$ to $2028,$ assuming that capital expenditures and depreciation grow at the same rate as earnings.

b$.$Estimate the terminal price per share $($at the end of $2028).$ Stable firms in this industry have capital expenditures which are $15\%$ of earnings, and maintain working capital at $25\%$ of revenues.

c$.$ Estimate the value per share today, based on the FCFE model.