Problem:
XYZ has debt of 32,500,000 and is expected to produce FCF of 9,500,000 next year. How do I calculate the value of a share of XYZ if the company has 10 million shares outstanding, FCF is expected to grow at 3.5% per year, and the company required return is 14.5%?