$\backslash$table$[[$Year$,0],[$Revenue$,1000\mathrm{.}00],[$Fixed costs,$150\mathrm{.}00],[$Variable costs,$200\mathrm{.}00],[$Add$,$ investment in NWC$,10\mathrm{.}00],[$Add$,$ investment in operating long$-$term assets,$70\mathrm{.}00],[$Depreciation$,60\mathrm{.}00],[$Interest expenses,$35\mathrm{.}00],[$Newly issued debt,$25\mathrm{.}00],[$Principle repayments,$15\mathrm{.}00]]$

Market value of the firm:

Price

Cost of equity $($Rs$)$

$0\mathrm{.}1400$

$1$

ate

$0\mathrm{.}40$

Growth rate per year from year $1$ through year

$5$

$0\mathrm{.}12$

Growth rate after year $5$

$0\mathrm{.}05$

Based on the above information, what is the stock price per share based on the equity free cash flow model?