Please show any work, thank you!

Picture looks a little blurry on my end so here are the numbers

$21 of sales per share for the year that just ended

expect sales to grow af 6% for the next 5 years

after that you expect it to grow 3.5% in perpetuity

13.5% ROE expected to continue forever

6% Net margins

9% cost of equity

Using the free cash flow to equity model value this stock to the nearest cent