please answer in formulas or financial calculator values and round decimals to two decimal places for interest rates and dollar amounts in the final answer. please answer in text that can be copied and pasted!!!

instead of an image or excel worksheet.

5. Carla Cardashian would like to purchase the stock of the Cannabalistic Cannabis Corp. The company plans to pay a dividend of $3.58 next year and projects that the dividend will grow to $3.89 per share the following year, and to $3.95 the year after that. Carla plans to be able to sell the stock at the end of that year for $112 per share. She uses the Capital Asset Pricing Model (CAPM) to calculate her required rate of return. The present annual Rate of Return on 10-year U.S. Treasury Notes is 4.6%, the Beta of the company is 1.24. and the expected annual Rate of Return on the stock market for the near future is 18.23%. What is the intrinsic value of the stock