ABC's most recent dividend was $5. The dividend next year is expected to increase 7%. The following year, it is expected to increase 6%, and all years after that is expected to grow at a constant rate of 5%. Calculate the intrinsic value using the multi-stage dividend discount model. ABC 's required rate of return is 9%