FX Trading has the following expected$$ dividends: $$$$5\mathrm{.}52$ in one$$ year, $$$$6\mathrm{.}57$ in two$$ years, and $$$$8\mathrm{.}16$ in three years. After$$ that, its dividends are expected to grow at $4\mathrm{.}3\%$ per year forever$($so that year$4\text{'}$s dividend will be $4\mathrm{.}3\%$ more than $$$$8\mathrm{.}16$ and so$$ on$).$ If FX$\text{'}$s equity cost of capital is $10\mathrm{.}6\%,$ what is the current price of its stock$($rounded to the nearest$$ dollar$)?$

The current price of FX$\text{'}$s stock is closest$$ to: the answer is $$116$ please provide me explnation in excel sheet format