Dragon Industries has sales in the most recent year of $$800$M$,$ and EBIT of $$300$M$.$ The firm also had capital expenditures of $$120$M and depreciation expense of $$90$M$.$ The required level of working capital is $10\%$ of sales. The firm expects growth of $15\%$ per year over the next two years, after which the growth rate will drop to $6\%$ per year forever. The firm is financed with $$1$B in debt and $$3$B in equity, the bondholders require a $9\%$ return, and the stockholders require a $13\%$ return. The relevant tax rate is $30\%.$ Outstanding shares $(100$ MM$).$ Calculate intrinsic value of firm on a per share basis.