please show your calculations and all of your work

3. Zuul Corporation is a fast-growing supplier of ceramic animal figurines. Analysts project the following free cash flows (FCFS), in millions of dollars, during the next 4 years, after which FCF is expected to grow at a constant 3% rate. Zuul's WACC is 11%. (14) Year 1 Year 2 Year 3 -40 30 60 a) What is the current value of operations for Zuul? Year 4 80 b) Suppose Zuul has $20 million in marketable securities, $75 million in debt, and 20 million shares of stock. What is the intrinsic price per share of Zuul stock today