A firm is projected to have sales at the end of the current year in the amount of $1 Billion and an operating profit margin of 35% (and this ratio will remain constant). Sales are expected to grow 20% annually in each of the following 4 years. The firm has $2 Billion of debt at an interest rate of 5%, and there are no projected increases in the firms debt levels. Assume: (1) a 20% tax rate and (2) that comparable firms have a trailing P/E multiple of 20x, which you ill use to get the terminal value. (note: you can not simply value the firm by taking the expected next years EPS and multiply by the trailing PE). The firm has 10 million shares outstanding and pays out 20% of its net income out in the form of dividends. The firms cost of equity is 12%. What is the intrinsic value of a share of the firms stock?