Gamma Commodities Inc. (GCI) is expected to generate the below free cash flows over the next four years, after which they are expected to grow at a rate of 5% per year. If the weighted average cost of capital is 11% and GCI has cash of $85 million, debt of $65 million, and 30 million shares outstanding, what is the intrinsic value of GCIs stock?

year	0	1	2	3	4
FCFF		12	18	22	26