Justus Tires free cash flow was just FCF₀ = $1.32 million. Analysts expect the company's free cash flow to grow by 30% this year, by 10% in Year 2, and at a constant rate of 5% in Year 3 and thereafter. The WACC for this company 9.00%. Justus has $4 million in short-term investments and $14 million in debt and 1 million shares outstanding. What is the best estimate of the stock's current intrinsic price? (Hint: Equity value = Enterprise value + Short-term investments - debt)