Current year dividend (D0) = $2.80
Dividend for the first year (D1) = $2.80*1.31 = $3.67
Dividend for the second year (D2) = $2.80*1.31^2 = $4.81
Dividend for the third year (D3) = $2.80*1.31^3 = $6.29
Dividend for the fourth year (D4) = $2.80*1.06 = $6.67
Price of the stock at the third year (P3) = $6.67/(0.12-0.06) = $111.21
Current Price of the dividend (P0) = $3.67/1.12 + $4.81/1.12^2 + $6.29/1.12^3 +$111.21/1.12^3
Current Price of the dividend (P0) = $3.28 + $4.29 + $5.62 + $79.15
Current Price of the dividend (P0) = $92.34