You have just learned that B&M has undertaken a major expansion that will change its expected free cash flows to −$10 million in 1 year, $20 million in 2 years, and $35 million in 3 years. After 3 years, free cash flow will grow at a rate of 5%. No new debt or preferred stock were added, the investment was financed by equity from the owners. Assume the WACC is unchanged at 11% and it that there are still has 10 million shares of stock outstanding. (1.) What is its horizon value (i.e., its value of operations at year three)? What is its current value of operations (i.e., at time zero)? 2) What is the estimated intrinsic value of equity on a price per share basis?