Portage Bay Enterprises has

$1

million in excess cash, no debt, and is expected to have free cash flow of

$13

million next year. Its FCF is then expected to grow at a rate of

3%

per year forever. If Portage Bay's equity cost of capital is

10%

and it has

4

million shares outstanding, what should be the price of Portage Bay stock?