Could I Industries just paid a dividend of $1.10 per share. The dividends are expected to grow at a rate of 20 percent for the next six years and then level off to a growth rate of 4 percent indefinitely. If the required return is 12 percent, what is the value of the stock today?

Can you please show a table in excel on how to do this? thank you!