Information about Vortex:

• Equity information: Equity beta = 1.4, T-bond rate 2.5%, market risk premium = 7%, # of shares outstanding = 15.5 millions
• Debt information: Bond YTM 6.5%; Total market value of debt: $1.9 million
• Tax rate = 21%
• Capital structure: 40% debt, 60% equity
• Current FCFF = $125 million. FCFF is expected to grow at 20%, 15%, and 10% for the next 3 years, then slow down to 5% indefinitely thereafter.

What is WACC, Firm Value, Equity Value, and Equity value per share for Vortex?