3. The current earnings of Video Inc. are $2.00 a share, and it has just paid an annual dividend of 40 cents. You forecast that for the next four years both earnings and dividends of the company will continue grow at the rate of 25% a year over the period. From year 5 on, you expect the subsequent growth rate to drop to the industry average of 8%. If the capitalization rate for the stock is 15%, calculate its price and the present value of growth opportunities [PVGO].

can you please show this not in excel please!