You expect Nestle Corporation to generate the following free cash flows over the next five years.

Following year five, you estimate that CCMs free cash flows will grow at 5% per year and that CCMs weighted average cost of capital is 13%

If Nestle has $173 million of debt and 7.7 million shares of stock outstanding, then the share price for sessions is closest to:

Year 1 2 3 4 5

PCF(millions) 25 28 32 37 40