Currently a stock pays a dividend per share of $43.37. A security analyst projects the future dividend growth rate over the next five years to be 21.0%, 18.0%, 15.0%, 13.5%, 11.5% and then 11.0% each year thereafter to infinity. The levered cost of equity capital for the firm is 11.4% per year.

What is the stock’s value?