John Adam, an analyst with T.D. Wyse Securities, is trying to evaluate Company As target stock price per share. Free cash flow (FCF)estimates for the next 3 years are -$2, $15, and $20 million, after which the FCF is expected to grow at 5%. The overall firm cost of capital is 10%. The firm has $45 million in debt and has 16 million shares of stock. What is the estimated value per share? Show your calculations.