Goodwin Technologies, a relatively young company, has been wildly successful but has yet to pay a dividend. An analyst forecasts that Goodwin is likely to pay its first dividend three years from now. She expects Goodwin to pay a $5.25000 dividend at that time (D = $5.25000) and believes that the dividend will grow by 27.30000% for the following two years (D and D). However, after the fifth year, she expects Goodwins dividend to grow at a constant rate of 4.32000% per year.

Goodwins required return is 14.40000%. Fill in the following chart to determine Goodwins horizon value at the horizon date (when constant growth begins) and the current intrinsic value. To increase the accuracy of your calculations, do not round your intermediate calculations, but round all final answers to two decimal places.

Term	Value
Horizon value
Current intrinsic value