9. TW Metal Corporation is expected to generate the following free cash flows over the next five years:
After then, the free cash flows are expected to grow at the industry average of 4.1% per year. The weighted average cost of capital of the company is 14.9%. TW Metal has S20 million excess cash, debt of $306 million, and 45 million shares outstanding. What is its share price, evaluated by discounted free cash flow model? (A) $6,96(B)$7.41 (C)$8.20 (D)$9.65 (E) $10.13