Colgate-Palmolive Company has just paid an annual dividend of $0.96. Analysts are predicting an 11% per year growth rate in earnings over the next five years. After then, Colgates earnings are expected to grow at the current industry average of 5.2% per year. If Colgates equity cost of capital is 8.5% per year and its dividend payout ratio remains constant, for what price does the dividend-discount model predict Colgate stock should sell?

Please show me how to find the answer to this problem using Microsoft Excel. I need to know the formula/inputs used in the calculations.