Free Cash Flow Evaluations (7-18) -

Please answer this question according to the following blanks a, b, & c. This question was answered previously by Chegg and none of the answers were correct. Maybe I just didn't understand where they fit into the equation, but I tried every number in every blank and they still were not correct. I apologize for being such a simple-minded person, but it needs to be clear which blanks the answers go in. Thank you in advance

Question: Dozier Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 7% rate. Dozier's weighted average cost of capital is WACC = 17%. Year

1 2 3 Free cash flow ($ millions) -$20 $30 $40

A. What is Dozier's terminal, or horizon, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two decimal places.

A. $_______ million

B. What is the current value of operations for Dozier? Round your answer to two decimal places. Round intermediate calculations to two decimal places.

B. $_______ million

C. Suppose Dozier has $10 million in marketable securities, $100 million in debt, and 10 million shares of stock. What is the intrinsic price per share? Round your answer to the nearest cent. Round intermediate calculations to two decimal places.

C. $_______million