An analyst at Broadleaf Capital values Zenith Logistics using a two-stage free cash flow to equity (FCFE) model. Zenith's current FCFE is $3.50 per share, expected to grow at 18% for 3 years, then 4% perpetually. The required return on equity is 11%. The terminal value at the end of Year 3 is closest to: