Upped Inc. paid an annual dividend of $1.78 a share last year. The company is planning on paying $1.92, $2.21, and $1.63 a share over the next 3 years, respectively. After that, the dividend will be constant at $3 per share per year. What is the intrinsic value of this stock today if the firms cost of equity is 10 percent?

Show all work and equations for understanding