Use the following information to calculate your stock value. Assume you use the historical geometric average growth rate (rounded to 2 decimals) for initial growth rate for 4 years. Then you believe it will drop to constant growth rate of 7% per year indefinitely.

Recent total dividend payments were $5 Million and there are 5million shares outstanding.

T-bill rate was 3.2%, S&P500 market return was 6.61%, and beta of this company is 1.2.

YEAR	DIVIDEND (*M represent millions)
2015	$1.10M
2016	$1.60M
2017	$2.20M
2018	$3.00M
2019	$3.90M
2020	$5.00M

If the H-Model is applied, what should be the stock value per share?