A firm is expected to pay a dividend next year of $5.20, followed by $5.40 in year 2, $6.10 in year three and then have dividend growth thereafter of 4% a year. The firm's beta is 1.2, the riskfree rate is 1% and the market's excess return is 5%. Using the two stage model, what is the value per share of this firm?