SFA produces replacement components for vintage analog electronic entertainment systems.
As many of these items are no longer produced, analysts forecast a stable annual dividend of $12 per share for the next 8 years.
After that, dividends are expected to decline by 5% per year indefinitely.
The appropriate discount rate is 9%. Based on these dividend forecasts, calculate the intrinsic value of SFA shares.