The answer is 144.56. Please help on the step by step solution. More explanation please.

Tolo Co. plans the following repurchases: $9.9 million in one year, nothing in two years, and $19.6 million in three years. After that, it will stop repurchasing and will issue dividends totaling $24.7 million in four years. The total paid in dividends is expected to increase by 3.5% per year thereafter. If Tolo has 1.8 million shares outstanding and an equity cost of capital of 11.1%, what is its price per share today? The stock price will be $ 144.56. (Round to the nearest cent.)