David is thinking about buying some shares of Netflix, at $37.27 per share. He expects the price of the stock to rise to $42.27 over the next 3 years. During that time he also expects to receive annual dividends of $6.96 per share. What is the intrinsic worth of this stock, given a required rate of return of 11%? (unit-$, round to the nearest cent)