Information from the problem:

Beta $1\mathrm{.}14$

Risk$-$free rate $2\mathrm{.}50\%$

Stock index return $8\mathrm{.}00\%$

Current dividend $$5\mathrm{.}00$

Best Baseline Worst

Supernormal growth $10\mathrm{.}00\%8\mathrm{.}00\%5\mathrm{.}00\%$

Growth period $6$ years $4$ years $2$ years

Normal growth $2\mathrm{.}20\%1\mathrm{.}80\%1\mathrm{.}40\%$

Probability of the scenario $20\mathrm{.}00\%40\mathrm{.}00\%40\mathrm{.}00\%$

Calculate the expected value of the share given these estimates.