A company's current dividend (D0) of $3 per share is expected to grow at 20% annually for the next three years, followed by a perpetual growth rate of 5%. Given a required rate of return of 10%, the intrinsic value of the stock at the end of Year 3, calculated using a multistage dividend discount model, is closest to: