You are estimating the fair value of Intel Corporation (INTC) stock.
Intel's most recent dividend was $1.40 per share.
Suppose that Intel's dividends are expected to grow at 8% for the next 3 years.
Your estimate for Intel's sustainable long-term growth rate is 4.8%.
Please show steps using Excel
The discount rate for the stock is 7.5%.
What is the intrinsic value of the stock?