Ward Corp. is expected to have an EBIT of $2,500,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $177,000, $109,000, and $127,000, respectively. All are expected to grow at 20 percent per year for four years. The company currently has $19,000,000 in debt and 820,000 shares outstanding. At Year 5, you believe that the company's sales will be $17,100,000 and the appropriate FirmValue/sales ratio is 2.3. The companys WACC is 9.2 percent and the tax rate is 40 percent. What is the price per share of the company's stock? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) Share price $...

Hint: from this you can get terminal year firm value. Than using the cash flows from year1-4 and terminal year value to get firm value today. Than subtract debt to get equity value.

I have asked this question before and the answer given was $47.96 per share but it is not correct.