If possible can you show the work on excel, thank you!

The earnings of Accurate Forecasting Company are expected to grow at an annual rate of 14% over the next 5 years and then slow to a constant rate of 10% per year. Accurate currently pays a dividend of $0.36 per share. What is the value of Accurate stock to an investor who requires a 16% rate of return? If stock has a market price of $15 do you buy? Show all work and discuss