Please hand write instead of using Excel! Thank you so much!

4, Tailor Swiftly, LLC. (still love this name...) is a young, start-up company that does fast-turnaround alterations. The stock is currently priced at $38.00/share. The company has just paid a $4.00/share dividend. The dividend is expected to grow at 10% next year, 8% for the next two years, and then grow for 3% per year thereafter. Your required rate of return is 15%. Would you buy this stock? Why or why not? Be specific (12 points) Please show your work including your stock valuation