It is January 1st. XYZ Inc., which pays annual dividends, had EPS at the end of this year of $4.20 (the dividend based on these earnings was just paid). You expect EPS to grow at 25% per year for the next 2 years, and then slow to a constant annual growth rate of 6%. If XYZ maintains a dividend payout ratio of 40% and has a cost of equity capital of 14% (EAR), what should be the fair value of one share of its stock today (assume a new buyer receives their first dividend in 1 year)?

Please include any potential financial calculator input using the time value of money keys. Any financial calculator key input (aside from showing algebraic work) should be limited to I (interest rate), PMT (Payment), PV (present value), FV (future value), and N (number of periods of payment). "Cash flow" key input (e.g. "CF" on many calculators) is not acceptable. Nor is showing excel input.