Find the intrinsic value of the stock that pays a dividend of $3.24 and has a growth rate of 11.3% for 4 years then it stabilizes at a long-run growth rate of 3.2%. The stock has a Beta of .87, the risk free rate is 1.75 % and the market return is 9.65%.

Please show all the work, I have gone over it multiple times and i need to see where i am the getting correct.