Analysts expect Placer Corp. to pay shareholders $$3\mathrm{.}25$ per share annually for the next five years. After that, the dividend will be $$4\mathrm{.}50$ annually forever. Given a discount rate of $11\mathrm{.}2\%,$ what is the value of the stock today? The answer is $$35\mathrm{.}58,$ but I need a breakdown of how to solve for this in excel.