Lawrence McKibben is preparing a valuation of QuickChange Auto Centers, Inc. McKibben has decided to use a three - stage FCFE valuation model and the following estimates. The FCFE per share for the current year is $ 0.75. The FCFE is expected to grow at 10 percent for next year, then at 26 percent annually for the following three years, and then at 6 percent in year 5 and thereafter. QuickChange’s estimated beta is 2.00, and McKibben believes that current market conditions dictate a 4.5 percent risk - free rate of return and a 5.0 percent equity risk premium. Given McKibben’s assumptions and approach, estimate the value of a share of QuickChange.