Wall Inc. forecasts that it will have the free cash flows (in millions) shown below. The weighted average cost of capital is 14% and the free cash flows are expected to continue growing at 12.5% after Year 3. The firm has $55 million of debt and 50 million shares outstanding, what is the firm's estimated market value per share?