answers is suppose to be $47.18

please dont use excel to resolve this exercise

thanks

Finance 4200 In Class Problem Two Stage Growth Firm A just paid a dividend of $2.50 per share. This dividend is expected to grow at a rate of 18% over the next three years and then grow at a rate of 3% after that into the foreseeable future. If Firm A's cost of equity is 11 percent, estimate the intrinsic value of its common shares today. Finance 4200 In Class Problem Two Stage Growth Firm A just paid a dividend of $2.50 per share. This dividend is expected to grow at a rate of 18% over the next three years and then grow at a rate of 3% after that into the foreseeable future. If Firm A's cost of equity is 11 percent, estimate the intrinsic value of its common shares today