Please calculate your work in detail, preferably in excel!

Maxine Corp. is enjoying a surge of business prosperity in the recent few years. It just paid common dividends at $0.03 pen share to its shareholders last year (DO=$0.03). It is expected that the dividends will grow at 80% per year for the next 4 years, at 40% for the following 2 years, and at a constant rate of 4% per year thereafter. Beta for Maxine Corp. common stock is estimated to be around 1.5; risk-free interest rate is approximately 4%, the market risk premium is around 9%. Calculate the intrinsic value of Maxine Corp. common stock today (i.e. at time 0)