Answer:
$41.69
Explanation:
[tex]\frac{divends}{return-growth} = Intrinsic \: Value[/tex]
Assuming the shares is on point and is not overrated or underrated we can solve for dividends
dividends/(r-g) = 35.50
dividends = 1.2425
Now we apply the growth for 3 years
[tex]Principal * (1+ r)^{time} = Ammount[/tex]
[tex]1.2425 (1.055)^{3}= 1.4589949084375[/tex]
Then we apply the dividend growth model
1.4589949084375/(0.09-0.055) = 41.68556881 = 41.69