Junkyard Corporation next Dividend is $2.75 which is expected to grow at a rate of 3% per year junkyard has a cost of capital of 12% and an EPS of $4.92. its competitor raptors Inc, pays a yearly dividend of $1.65 per year which is expected to grow at a rate of 6% per year raptors has an EPS of $5.59 what would be the expected price of raptors stock if estimated using the method of comparables ?

PLEASE DO IT IN EXCEL WITH FORMULA'S

Thankyou