How much is each share of the following company worth using the DCF method? Free cash flow is forecasted to be $90 million per year for the next three years, expected to grow at a steady rate in perpetuity thereafter. Cost of capital is 9.4%. The company has $190 million of debt and $5 million in cash. There are 33 million shares outstanding. The average EV/FCFF multiple of comparable companies is 9.5.