How do I fill in the bank part with the formula using excel can a tutor put the result using excel as it shows on the picture please please.

1 Constant growth 2 3 4 5 Expected year-end dividend (D) Beta coefficient Risk-free rate (TRF) Market risk premium (RPM) Current stock price (P.) Market in equilibrium $1.75 0.90 5.20% 5.50% $47.00 Yes 7 8 Formulas 10 Calculate required return: 11 Required return on common stock #N/A 13 ale Calculate constant growth rate, g: 14 Total retum on common stock 15 Expected dividend yield 16 Expected capital gains yield 17 18 Calculate stock price in 3 years, P 19 Number of years from today 20 Calculate P, using Po 21 22 Alternative calculation: 23 Calculate P, using dividends #N/A