Use the data below and the Two-stage Growth Model to find this company's intrinsic value. Forecast the dividends for t+1, t+2, and t+3. Then forecast the present value of future dividends in t+2. (Remember that the dividend for t+3 is used only in this calculation.) Which table contains the correct answer?

Required return 0.150

Growth rate, t+1 0.053

Growth rate after t+1 0.072

Dividend t $2.00

Shares outstanding 10,000,000