Given the following information, calculate the estimated stock price:

FCF year 1: -10m

FCF year 2: 40m

FCF year 3: 60m

FCF year 4: 80m

After year 4, growth rate of FCF becomes constant at 5%.

The firm has 20m shares with a WACC of 8%. Short term investments = 50m. There is no preffered stock. long term debt is 30m.

Show all work for credit