please show any work, thank you!

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

you are valuing a bank

Currently has assets of $340 per share

5 years from now (end of 5 years) you expect their assets per share to be $470

After year 5 you expect their assets per share to grow at 3.25% per year forever

Bank has an ROA of 2.2%

ROE of 11%

9.5% cost of equity

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

Thanks again!