FCF Fоrecаst ($ milliоn)Yeаr01234Sаles240270290310325.5Grоwth versus Prior Year12.5%7.4%6.9%5.0%EBIT (10% of Sales)27.0029.0031.0032.55Less: Income Tax (37%)(9.99)10.7311.4712.44Less Increase in NWC (12% of Change in Sales)3.602.402.401.86Free Cash Flow13.4115.8717.1318.65Banco Industries expect sales to grow at a rapid rate over the next three years, but settle to an industry growth rate of 5% in year 4. The spreadsheet above shows a simplified pro forma for Banco Industries. If Banco industries has a weighted average cost of capital of 11%, $50 million in cash, $80 million in debt, and 18 million shares outstanding, which of the following is the best estimate of Banco's stock price at the start of year 1?