use the information from the following scenario to get the intrinsic value for 2013, market value per share of equity, and new market value per share?...

Could you help me know how to use the information from the following scenario to get the intrinsic value for 2013, market value per share of equity, and new market value per share?

The founder of Weather Man, Inc. is considering selling his company. After 2018, assume EBIT will be constant at $207 million, depreciation will be zero, CAPEX will be 1 million each year, and net working capital will not change. Use a WACC of 14.5%. Assume a corporate tax rate of 34%. Weather Man, Inc. also has $225 million dollars in interest bearing debt. The company also has 20.75 million shares of stock outstanding held by private investors.

Free cash flows for each year:

2014- $35.5,

2015-$48.6,

2016-$80.4,

2017-$101.2

2018-$125.2

What is the Weather Man's intrinsic value in 2013?

What is the market value per share of equity in 2013?

Assuming that instead of a constant FCF after 2018 that the FCFF will grow at a rate of 7 percent per year after 2018. What is the new market value per share?