Please show work with equations!

This is extra information that I was given.

Tot value firm = D + E

Total firm value = FCF₁/(WACC - g)

25.4M/(.12 - .055) = $390,769,231

E = TV D = 390,769,231 250 = $140,769,231

Value per share = E/ #shares

$140,769,231/40m = $3.52 per share

1. You must estimate the intrinsic value of Noe Technologies stock. The end-of-year free cash flow (FCF1) is expected to be $25.40 million, and it is expected to grow at a constant rate of 5.5% a year thereafter. The companys WACC is 12.0%, it has $250 million of long-term debt plus preferred stock outstanding, and there are 40 million shares of common stock outstanding. Assume the firm has zero non-operating assets. What is the firm's estimated intrinsic value per share of common stock? Watch your rounding.