At the end of $2022,$ ABC company had total sales $$30$ million. They had $3$ million shares outstanding. We expect sales growth to be $5\%$ per year for the next $4$ years. After that we expect sales growth to be $2\mathrm{.}5\%$ into perpetuity. The company's profit margin is $12\%$ and the company has a return on equity of $18\%.$ The cost of equity is $10\%.$ Forecast: $1)$ Sales per Share $2)$ Profit $($earnings per share$)3)$ Free cash flow to equity $($per share$)$ for the next $4$ years, along with a terminal value beyond the four years. $4)$ Determine the intrinsic value of the stock. $5)$ How much of the intrinsic value comes from our estimate of future growth $($PVGO$)?$