Company has the following cash flow stream.

CF1 = 386

CF2 = 645

CF3 = 826

CF4 = 980

Cash flow is expected to be constant after year 4, with a growth rate of 4%. The WACC is 10%. In addition, the company has 32 millions in cash, and 37 millions debt, with 51 millions shares outstanding. What is the stock price, P0 , today?

(Hint : The answer in my version is 566.44 - This is the format. Do no put $ or % signs, or extra decimals. My answer is 566.44