A Chinese company EFGs sales per share is expected to be RMB100 next year. Its sales are expected to grow by 10% per year over the next five years and will grow by 6% per year thereafter.

ABC is expected to have a profit margin of 10%, an ROE of 18%, and a cost of equity of 15% over the next five years. After five years, due to heightened competition, ABC is expected to have a profit margin of 8%, an ROE of 15%, and a cost of equity of 12%.

What is the intrinsic value of ABCs share?