Company Q's current return on equity (ROE) is 15%. It pays out earnings as cash dividends using a payout ratio of 0.55. Current book value per share is $61. Book value per share will grow as Q reinvests earnings. Assume that the ROE and payout ratio stay constant for the next four years. After that, competition forces ROE down to 12.0% and the payout ratio increases to 0.70. The cost of capital is 12.0%. a. What are Qa's EPS and dividends in years 1, 2, 3, 4, and 5?

b. What is Q’s stock worth per share?