Pro Build Inc. has had a net income of $16 million in its most recent year. Net income is expected to grow by 3% per year.

The firm always pays out 80% of net income as dividends and has 4 million shares of common stock outstanding. The required return is 14%.

What is the intrinsic value of the stock?