OBNK has a plowback rate of 30%, a ROE of 20%, and a capitalization rate of 10% p.a. In three years OBNK is expected to increase its plowback rate to 40% and its ROE is expected to decrease to 10%. What is the intrinsic value of OBNK if the last dividend was $0.70