What is the horizon value? The current intrinsic value? Expected dividend yield Expected capital gains yield

Goodwin Technologies, a relatively young company, has been wildly successful but has yet to pay a dividend. An analyst forecasts that Goodwin is likely to pay its first dividend three years from now. She expects Goodwin to pay a $4.25 dividend at that time (D D3=$4.25 ) and believes that the dividend will grow by 22.10% for the following two years ( D4 and D5). However, after the fifth year, she expects Goodwin's dividend to grow at a constant rate of 4.08% per year. Goodwin's required return is 13.60%. Fill in the following chart to determine Goodwin's horizon value at the horizon date-when constant growth begins-and the current intrinsic value. If investors expect a total return of 14.60%, what will be Goodwin's expected dividend yield and capital gains yield in two years-that is the year before the firm begins paying dividends? (Hint: You are at Year 2, and the first dividend is expected to be paid at the end of the year. Find DY 3 and CGY3.)