Find the share value for a company with the following information: (Show Work)

Free cash flow in 2021 is expected to be $90,00

Free cash flow in 2022 is expected to be $95,000

Free cash flow in 2023 is expected to be $100,000

Estimated growth rate of cash flows beyond 2023 = 2.75%

The companys WACC is 9.5% and they have $0.5mm of debt

The company has 50,000 shares outstanding

They plan to pay quarterly dividends of $.25, $.30, and $.25 over each of the next 3 years, with the dividend increasing by 3% annually thereafter.

a) What is the share value using the free cash flow valuation method?

b) What is the share value using the dividend growth model?