The MacHardee Plumbing Company has common stock outstanding. The

stock paid a dividend of $2.00 per share last year, but the company expects that earnings

and dividends will grow by 25% for the next two years before dropping to a constant 9%

growth rate afterward. The required rate of return on similar common stocks is 13%.

What is the per-share value of the company's common stock?

Looking to verify excel formulas. Thank you!