Suppose the company is facing a fast growth of 22% per yaer for the next 4 years. After that the growth becomes constant 0%. Company's beta is 1.2; market risk premium is 5.5% and risk-free rate is 3% Last dividend (Do) is $1.25 per share.
Find
Horizon stock price at time 4;
Intrinsic stock value today.