If a firm reported a free cash flow equal to $20 million last year (FCF0) and that cash flow is expected to grow at 30% for year 1, 20% for year 2, 10% for year 3 and 5% constantly after 3. What is the total firm value given a WACC of 10%? If the liabilities are $20 million, and they have 10 million shares of common stocks outstanding, how much is the intrinsic value per share?