Suppose that a firms recent earnings per share and dividend per share are $2.30 and $1.30, respectively. Both are expected to grow at 7 percent. However, the firms current P/E ratio of 22 seems high for this growth rate. The P/E ratio is expected to fall to 18 within five years.

Calculate the present value of these cash flows using a 9 percent discount rate.