Majong Inc. forecasts that it will have the free cash flows shown below. The free cash flows are expected to grow by $5\%$ per year after year $3.$

Year $123$

CF $($$ million$)-204854$

The weighted average cost of capital is $13\%.$ The firm has $$55$ million of debt and $10$ million shares outstanding.

What is the firm value today $($in $ million$)?$

What is a good estimate of Majong's value per share?