Tinseltown Inc. has been profitable for the last 7 years, but it has needed all of its earnings to support growth and thus has never paid a dividend. Management has indicated that it plans to pay a $0.25 dividend 3 years from today, then to increase it at a relatively rapid rate for 2 years, and then to increase it at a constant rate of 8.00% thereafter. All forecasts are below. Assuming a required return of 11.00%, what is your estimate of the stock's current value?

Year 0 1 2 3 4 5 6

Growth rate NA NA NA NA 30.00% 15.00% 8.00%

Dividends $0.000 $0.000 $0.000 $0.250 $0.325 $0.374 $0.404