An analyst uses the constant growth model to evaluate a company with the following data for a company:

Leverage ratio (asset/equity): 1.8

Total asset turnover: 1.5

Current ratio: 1.8

Net profit margin: 8%

Dividend payout ratio: 40%

Earnings per share in the past year: $0.85

The required rate on equity: 15%

Based on an analysis, the growth rate of the company will drop by 25 percent per year in the next two years and then keep it afterward. Assume that the company will keep its dividend policy unchanged.

Determine the growth rate of the company for each of next three years.

Use the multi-period DDM to estimate the intrinsic value of the company