Shaq Fu Corporation is a fast$-$growing supplier of office products. Analysts project the following free cash flows during the next $3$ years, after which FCF is expected to grow at a constant $7\mathrm{.}00\%$ rate. Shaq Fu's cost of capital is $12\mathrm{.}00\%.$ Shaq Fu has $12\mathrm{.}00$ million shares outstanding, and carries $82\mathrm{.}00$ million in debt.

$\backslash$table$[[$YEAR$,1,2,3],[$FCF$,-$$$27\mathrm{.}00,$$$34\mathrm{.}00,$$$45\mathrm{.}00$