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 4 years are -$2, $4, $12, and $18 million, after which the FCF is expected to grow at 4.5%. The overall firm cost of capital is 10%. The firm has $45 million in debt and has 20 million shares of stock. What is the estimated value per share? Show your calculations.