You have gathered the following financial data for BBC Company.

The forecasts for the growth rate will vary over the next four years

g$1$

$20\mathrm{.}00\%$

g$2$

$25\mathrm{.}00\%$

g$3$

$30\mathrm{.}00\%$

g$4$

$12\mathrm{.}00\%$

and then resort back to a normal growth rate of

$0\mathrm{.}05\%$

The current dividend is

$$4\mathrm{.}00$

The expected rate of return over this time period is

$12\mathrm{.}50\%$

What is the intrinsic value of this variable growth stock?

Round answer to $2$ decimal places.