Goldman cos last dividend was $1.25. Its dividend growth rate is expected to be constant at 25% per year for 2 years, after which dividends are expected to grow at a rate of 2% forever. Its required return is 12%. What is the best estimate of the stock price?

If possible, please solve using excel, and show intermediate steps. Thank you!