Merger analysis $--$ buy or not?

Assume earnings$-$before$-$tax of $$400$ million in $2020,$$$440$ million in $2021,$ and $$484$ in $2022.$ Constant growth thereafter at $6\%$ per year. Cost of equity $=14\%.$ Market price of target company is $$42\mathrm{.}60/$share$.$ You're willing to bid a maximum of $10\%$ over market price. Tax rate $=21\%$; annual depreciation $=$$$80$ million, with anticipated reinvestment at $75\%$ of depreciation. Assume $90$ million shares outstanding.