XYZ Corp just generated FCF of $50 million. Its FCF will grow by 16%, 12% and 10% respectively for years 1,2, and 3. Starting from year 4, the growth rate will decline to 7% per year. The WACC for XYZ Corp is 12 %. It has $100 million cash on hand, total debt of $400 million,and has 15 million shares outstanding. What is the estimated price per share for XYZ?

End of year	EOY 1	EOY 2	EOY 3	EOY 4
growth rate	16%	12%	10%	7%
Projectes FCF?	?	?	?	?