You are covering Webistics Corp. stock and have prepared the following estimates of the company's dividends over the next five years:
Year 1: $0.95
Year 2: $1.25
Year 3: $1.50
Year 4: $1.72
Year 5: $1.92
After year 5, you expect dividends to grow at a constant rate of 6%. The required rate of return on equity is 10.3%. What is the value of the stock based on your estimates?