Burke Tires just paid a dividend of D0 = $1.32. Analysts expect the company's dividend to grow by 30% this year, by 10% in Year 2, and at a constant rate of 5% thereafter (so basically after year 2 the stock is a constant growth stock). The required return on this low-risk stock is 9.00%. What is the best estimate of the stock's current market value?

Please include formulas used, thank you.