Answer:
$33.26
Explanation:
We calculate the cashflow for each year
being
1.85 x (1 + 24%) = 2.294
2.294 x (1+18%) =
2.70692 x (1+12%) = 3.0317504
Then, we solve for the dividend grow model being the presnet value of the future cash dividends growing at 6%
[tex]\frac{D_0(1+g)}{r-g} = PV\\\frac{D_1}{r-g} = PV[/tex]
3.0317504(1+.06) / (0.14 - 0.06) = 40.1706928
Last, we discount each one by the required return as they are ahead of time and not at present date
[tex]\left[\begin{array}{ccc}Year&cashflow&PV\\&1.85&\\1&2.294&2.0123\\2&2.70692&2.0829\\3&3.0317504&2.0463\\3&40.1706928&27.1141\\&TOTAL&33.2556\\\end{array}\right][/tex]