A stock you are interested in paid a dividend of $1.19 per share last year. The anticipated growth rate in dividends and earnings is 27.70%, 22.80%, and 17.20% for the next three years before settling down to a constant 3.10% growth rate. The discount rate is 10.50%. What is the current value of the stock?

need done in excel, show formulas please