Problem
YNA is expected to pay a dividend of $1.0 in Year 1 and $1.5 in Year 2. Analysts expect the price of YNA shares to be $18 two years from now. The risk-free rate of return is 4%, and the expected return on the market portfolio is 14%. The beta of the stock is 1.1. Compute the intrinsic value of the stock.