Please answer the following stock valuation questions. If its helpful to do so, try charting out the answers where applicable.

Calculate the stocks intrinsic value according to the information below:

Stockholders required rate of return is 8.0%

The rate of growth in earnings and dividends in the first 2 years is 25%, the rate of growth in the next 2 years is 30%, and then 4% thereafter.

The last dividend paid by the company was $0.95