A firm expects earnings next year of $10.00 per share, has a plowback ratio of 35%, a return on equity of 20%, and a required return of 15%. Mathematically illustrate the computation of the current stock value and next year's expected stock value, assuming that growth is constant. Also illustrate how the earnings plowback leads to the price increase (by demonstrating the earnings and prices changes during the following two years).