Derny Corporation is expected to have an EBIT of $$3,300,000$ next year. Depreciation, the increase in net working capital, and capitial spending are expected to be $$265,000,$$$170,000,$ and $$270,000,$ respectively. All are expected to grow at $19$ percent per year for four years. The company currently has $$21,500,000$ in debt and $880,000$ shares outstanding. At Year $5,$ you believe that the company's sales will be $$29,100,000$ and the appropriate price$-$sales ratio is $2\mathrm{.}6.$ The company's WACC is $8\mathrm{.}9$ percent and the tax rate is $22$ percent. What is the price per share of the company's stock?

Note: Do not round intermediate calculations and round your answer to $2$ decimal places, e$.$g$.,32$:$16.$

Share price: $\_\_\_\_\_\_\_$

$($Please use excel, everyone keeps getting it wrong$)$