An investor is considering buying a company and believes it can generate cash flows of 4,700, 9,700, and 15,900 over the next three years, respectively. After that time, they feel the business will be worthless. At a rate of return of 12% what are they willing to pay today to buy it? please solve using excel by Hardcoding formulas and numbers