Whizz Corp. has recently paid a dividend of $3 per share. You expect that the dividend will be $4 next year (t=1), increase 20% the following year (t=2), then grow at a rate of 5% indefinitely (after t=2). The company's debt are worth $75 million,and its debt is worth $75 million. The yield of maturity of the bond is 4%. Its beta is 2. You estimate that the risk-free rate is 5%,and the market risk premium is 5% as well. The company's tax rate is 0%. If your estimations are correct, what is the value of the stock today?