show work

You must estimate the intrinsic value of Noe Technologies' stock. The end-of-year free cash flow (FCF1) is expected to be $25.40 million, and it is expected to grow at a constant rate of 5.5% a year thereafter. The company's WACC is 12.0%, it has $250 million of long-term debt plus preferred stock outstanding, and there are 40 million shares of common stock outstanding. Assume the firm has zero non-operating assets. What is the firm's estimated intrinsic value per share of common stock? Watch your rounding