CSCO currently pays $2 in dividends and you think the company can increase dividends at 9% a year. If the required return for CSCO is 11.%, what should be the company's stock price in 10 years using the dividend discount model?

The correct answer is $169.10

Every other Chegg answer for this is wrong, I have tried every formula. Please provide a step by step in excel and show exactly what to put in each cell. Will give thumbs up if correct