Brilliant Enterprises, a publicly traded IT services firm, and have collected the following information:

After-tax operating income last year = $100 million

Net income last year = $82.5 million

Book value of equity at start of this year = $750 million

Book value of debt at start of this year = $250 million

Capital expenditure last year = $80 million

Depreciation last year = $30 million

Increase in non-cash working capital last year = $10 million

a) Assuming that Brilliant Enterprises will maintain its return on capital and reinvestment rate from last year for the next 3 years, estimate the free cash flow for the company for each of the next 3 years.

b) After year 3, Brilliant expects its growth rate to decline to 3% and the return on capital to be 9% in perpetuity. Assuming that its cost of capital is 8%, estimate the terminal value at the end of the third year.

c) Assuming that Brilliant has a cost of capital of 10% for the next 3 years, 100 million shares outstanding and $400 million in debt, estimate its value per share today.