Bolted company is expected to generate cash flow of $100 per share at the end of the current year. Over the following three years, this cash flow will grow by 20%, 15% and 10% respectively. The cash flow growth rate will then decline from 10% to 5% over the next 10 years, then continue to grow at a 5% annual rate for the foreseeable future. Assuming that a 10% discount rate is appropriate for bolted, estimate the value per share as of today using the discounted cash flow method.