Currently a stock pays a dividend per share of $43.37. A security analyst projects the future dividend growth rate over the next five years to be 21.0%, 18.0%, 15.0%, 13.5%, 11.5%, and then 11.0% each year thereafter to infinity. The levered cost of equity capital for the firm is 13.4% per year. what is the stocks value / share?

Please use EXCEL ONLY to solve this problem. I don't have any idea on how to do it on excel. Please try.