Please show the process!

FCF Forecast ($ million)
Year	0	1	2	3	4
Sales	240	270	290	310	325.5
Growth versus Prior Year		12.50%	7.40%	6.90%	5.00%
EBIT (10% of Sales)		27	29	31	32.55
Less: Income Tax (37%)		-9.99	10.73	11.47	12.44
Less Increase in NWC (12% of Change in Sales)		3.6	2.4	2.4	1.86
Free Cash Flow		13.41	15.87	17.13	18.65
Banco Industries expect sales to grow at a rapid rate over the next three years, but settle to an industry growth rate of 5% in year 4. The spreadsheet above shows a simplified pro forma for Banco Industries. If Banco industries has a weighted average cost of capital of 11%, $50 million in cash, $80 million in debt, and 18 million shares outstanding, which of the following is the best estimate of Banco's stock price at the start of year 1?