Paradise Tours, Inc. just paid a dividend of $4.50. Analysts expect the company's dividend to grow by 35% this year, by 20% in year 2, and at a constant rate of 6% in Year 3 and thereafter. The required rate of return on PTI's stock is 14.75%. What is the best estimate of the stock's current intrinsic value?