I think your math is fine, but I would add in the rate of inflation over the time since a share price of $24.00. By my math that would put the share price somewhere in the neighborhood of about $5.00 to $6.00 ( Depending on if you use the US government rate of inflation or the actual rate of inflation )

And then again for fun the share price could be calculated based on a comparison to gold prices, LOL