can you show me how to do this in excel, exaxt inputs

A B C D E F G H J L 1 2 3 4 P10-7 Modified (see problem for revisions) Wayne, Inc.'s outstanding common stock is currently selling in the market for $62. Dividends of $2.25 per share were paid last year, return on equity is 16%, and its retention rate is 40% a. What is the value of the stock to you, given a 10% required rate of return? b. Should you purchase the stock? 5 6 7 8 9 a. 10 11 12 13 14 15 16 D D = ROE Ret R- g= rs Value = 17 18 b. 19 20 21 22 23 24 25 26 27 28 29 30