please show excel work if possible thank you

Phoenix Corp. faltered in the recent recession but is recovering. Free cash flow has grown rapidly. Forecasts made in 2019 are as follows: Phoenix's recovery will be complete by 2024 , and there will be no further growth in net income or free cash flow. a. Calculate the PV of free cash flow, assuming a cost of equity of 8%. (Do not round intermediatt calculations. Enter your answer in millions rounded to 2 decimal places.) b. Assume that Phoenix has 11 million shares outstanding. What is the price per share? (Do not round intermediate calculations. Round your answer to 2 decimal places.)