Dozier Corporation is a fast$-$growing supplier of office products. Analysts project the following free cash flows $($FCFs$)$ during the next $3$ years, after which FCF is expected to grow at a constant $5\%$ rate. Dozier$$s weighted average cost of capital is WACC $=12\%.$ Suppose Dozier has $$20$ million in marketable securities$,$ $$250$ million in debt, and $10$ million shares of stock. What is the intrinsic price per share?

Year $123$

Free cash flow $($$ millions$)($$$10)$ $$25$ $$50$