Micro Corp. just paid dividends of $2 per share. Assume that over the next three years

dividends will grow as follows, 5% next year, 15% in year two, and 25% in year 3. After that growth is

expected to level off to a constant growth rate of 10% per year. The required rate of return is 15%.

Calculate the intrinsic value using the multistage model.