Super Savors expects dividends to grow at a rate of 17.2% for the next two years. After two years dividends are expected to grow at a constant rate of 5%, indefinitely. Super Savors's required rate of return is 14.1% and they paid a $1.18 dividend today. What is the value of Super Savors common stock per share?

Dividend at end of year 1:

Dividend at end of year 2:

Dividend at end of year 3:

Price of stock at end of year 2:

Price of stock today: