$.$ An analyst estimating the value of Boldin Inc. has made the following assessments:

$$ The company$$s free cash flow this year is $$2,500,000.$ For convenience, she assumes that

all cash is generated at the end of the year, so FCF$1=$ $$2,500,000.$

$$ The firm$$s free cash flow will grow at a constant growth rate of $5\%$ per year.

$$ Boldin$$s WACC is $9\%.$

$$ Boldin has $$10,000,000$ in total debt.

$$ The firm has no preferred stock.

$$ The firm has excess cash of $$3,000,000.$

$$ Boldin has $2,000,000$ shares of common stock outstanding.

What is the per$-$share estimate of the stock$$s intrinsic value today at t $=0?$