Nathan Tan valuing the Doral Corporation, determines that the book value is $10.50 and the stock is trading at $14.00. Nathan estimates that Doral will earn an ROE of 20 percent over the next three years. The company is expected to payout 40 percent of earnings during this period. At the end of three years, the stock is expected to trade at two times the companys book value. The required return is 14 percent. What is the intrinsic value of Doral using a multistage residual income model (to the nearest dollar)?