John Smith, an analyst with Fidelity Securities, is trying to evaluate Company ABCs target stock price per share. Free cash flow (FCF) estimates for the next four years are -$2, $15, 17, and $20 million, after which the FCF is expected to grow at 6% forever. The overall firm cost of capital is 9%. The firm has $45 million in debt and has 16 million shares of stock. What are the horizon value HV and the estimated value per share? Show your calculations