a spreadsheet.$)$

$\backslash$table$[[\backslash$table$[[$Dividend expected next$],[$year$]],$Dividend growth rate,Required return$],[$$$4\mathrm{.}25,6\mathrm{.}1\%,17\mathrm{.}9\%$