Hi$,$ please show your work, the answer for this question should come out to $$43\mathrm{.}40$ but I am doing something wrong. Note in the problem we are talking about millions but we scale it down, Ex: $5$ shares outstanding not $5$ million, $$2$ for year $1$ FCF etc. Thanks! You estimate the following free$-$cash$-$flow $($FCF$)$ data for DataCo. The firm's long$-$term FCF growth

is expected to be $4\%$ per year after year three and the firm's WACC is $11\%.$ The firm has no debt

and $5$ million shares outstanding. Using the corporate valuation model, what is the intrinsic price of

one share of DataCo? $($Round at the end$)$