Please see attached..formatting was off

The company has net nonoperating obligations (NNO) of $80,000 and 6,000 shares outstanding. Calculate the per share stock price using the FCFF information above, a discount rate of 6%, and a terminal growth rate of 3%.

Assume the following expected free cash flows for Sailing Inc. for 2012: Curren t ($ thousands) Free cash flows to the firm (FCFF) 2012 Forecast Horizon 201 201 201 201 3 4 5 6 2,456 2,985 3,928 4,268 5,038 Terminal Year 5,589 The company has net nonoperating obligations (NNO) of $80,000 and 6,000 shares outstanding. Calculate the per share stock price using the FCFF information above, a discount rate of 6%, and a terminal growth rate of 3%