For this question how did you get 86.60

Nextbig Corp. currently has sales of $ million; sales are expected to grow by 26% next year (year 1). For the year after next (year 2), the growth rate in sales is expected to equal 13%. Over each of the next 2 years, the company is expected to have a net profit margin of % and a payout ratio of %, and to maintain the common stock outstanding at million shares. The stock always trades at a P/E of times earnings, and the investor has a required rate of return of %. Given this information: a. Find the stock's intrinsic value (its justified price). b. Use the IRR approach to determine the stock's expected return, given that it is currently trading at $ per share. c. Find the holding period returns for this stock for year 1 and for year 2.