Problem:

Assume that the average firm in your company's industry is expected to grow at a constant rate of 6% and that its dividend yield is 8%. Your company is about as risky as the average firm in the industry, but it has just successfully completed some R&D work that leads you to expect that its earnings and dividends will grow at a rate of 50% [D1 = D0(1 + g) = D0(1.50)] this year and 30% the following year, after which growth should return to the 6% industry average. If the last dividend paid (D0) was $1.25,

Required:

Question: What is the value per share of your firm's stock? Show your all workings and also provide formulas.