Please show how to calculate intrinsic value, thanks

9. Stocks that don't pay dividends yet Goodwin Technologies, a relatively young company, has been wildly successful but has yet to pay a dividend. An analyst forecasts that Goodwin is likely to pay its first dividend three years from now. She expects Goodwin to pay a $4.00000 dividend at that time (Ds = $4.00000) and believes that the dividend will grow by 20.80000% for the following two years (D. and Ds. However, after the fifth year, she expects Goodwin's dividend to grow at a constant rate of 4.02000% per year Goodwin's required return is 13.40000%. Fill in the following chart to determine Goodwin's horizon value at the horizon date (when constant growth begins) and the current intrinsic value. To increase the accuracy of your calculations, do not round your intermediate calculations, but round all final answers to two decimal places Term Value Horizon value $64.73 Current intrinsic value