You are an analyst valuing Palm and Sun Industries for a possible acquisition. Below are pro forma estimates of unlevered free cash flow and interest tax savings for the 3-year planning period. Starting in year 4, you expect a constant growth rate of 3%, which is applicable to both equity- and debt-related cash flows. The unlevered cost of equity is 15% and the cost of debt is 8%. The tax rate is 35%. Cash flows are given in millions. Find the present value of unlevered equity cashflows. Round your answer to the nearest million.

Year1 Year2 Year 3

Free Cash Flow 5 11 14

Tax Savings 2 1 2