Needing help finding the price per share of a company's stock.

This is my 2nd time requesting help. The first answer came in as $121.67 per share and that was not right.

You have looked at the current financial statements for Reigle Homes, Co. The company has an EBIT of $3,190,000 this year. Depreciation, the increase in net working capital, and capital spending were $242,000, $107,000, and $500,000, respectively. You expect that over the next five years, EBIT will grow at 16 percent per year, depreciation and capital spending will grow at 21 percent per year, and NWC will grow at 11 percent per year. The company has $18,500,000 in debt and 385,000 shares outstanding. You believe that sales in five years will be $21,800,000 and the price-sales ratio will be 2.9. The companys WACC is 9.1 percent and the tax rate is 23 percent.

What is the price per share of the company's stock? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)