1. A&A company currently pays a dividend of $3.15 per share (D0 = $3.15). It is estimated that the company's dividend will grow at a rate of 21% per year for the next 2 years, then at a constant rate of 7.35% thereafter. The company's cost of equity is 20.3125%. What is your estimate of the stock's current price?

Please if you can work out the formula for me step by step and show on how to do on excel