Your company has just successfully completed some R&D work that leads you to expect that its earnings and dividends will grow at a rate of 11.40% for the next 5 years, after which growth should match the 5.60% industry average growth rate, which is a more sustainable rate. The last dividend paid (D₀) was $1.89 and your firm's WACC is 11.83%. What is the value per share of your firm's stock?

Note: submit your spreadsheet for partial credit considerations.