PLEASE SHOW ALL WORK

5. Wall Inc. forecasts that it will have the free cash flows (in millions) shown below. The weighted average cost of capital (WACC) is 10% and the free cash flows are expected to continue to grow at a constant rate of 8.2 percent after Year 3 indefinitely. \begin{tabular}{lrrr} Year & 1 & 2 & 3 \\ \hline Free cash flow & $10.00 & $48.00 & $150.50 \end{tabular} a. Calculate the firm's FCF for year 4. b. Calculate the Horizon value in year 3. c. Assuming a $150 million for the company's total market value of debt and preferred stock, and 20 million shares outstanding calculate the CURRENT intrinsic value per share. Show all your work