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 5.00% rate. Shaq Fus cost of capital is 14.00%. Shaq Fu has 13.00 million shares outstanding, and carries 124.00 million in debt.

a.) What is the terminal value at year 3?

b.) What is the value of the firm today? (in millions)

c.) Based on the number of shares and debt position of Shaq Fu, what is their equity value per share?

(All Free cash flows above are expressed in millions of dollars)