Let$$s assume that Company A$$s dividends grew $18\mathrm{.}4\%$ each year for four years beginning in $2009,$ after which the growth rate declined by $2\mathrm{.}8\%$ a year for an additional three years before stabilizing at $7\mathrm{.}2\%$ in $2017.$

The expected rate of return is assumed to $10\%$ and the $$current$$ dividend in $2009$ is $$2\mathrm{.}28$

REQUIRED

What is Company A$$s intrinsic value?

no excel workings