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

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

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 7.00% rate. Shaq Fu's cost of capital is 12.00%. Shaq Fu has 12.00 million shares outstanding, and carries 84.00 million in debt. YEAR 123 FCF -$23.00 $35.00 $40.00 (All Free cash flows above are expressed in millions of dollars) What is the terminal value at year 3