Gun manufacturer Bloodbath & Beyond expects earnings of $5 million on $20 million of equity this year, paying 60% of its earnings as dividends. It expects no changes in its ROE or dividend payout ratio in the near future. If the current dividends are $3.00 a share. Assuming BBB’s cost of equity is 19.5%, what is the stock’s intrinsic value.