I have a question about finding the theoretical value of a cyclical company when I have the following data: one business cycle lasts 4 years (the free cash flow at the end of the the first year is 5 millions, 2nd year -3 mln, 3rd year 12 mln and the 4th year it's 4 mln; and then it starts all over again and the company runs perpetually). The discount rate is 10% in a year.

I would be extremely grateful if anybody could help me.