please provide excel

I request

help me

step by step

\begin{tabular}{|l|r|r|} \hline 1 & Question 3 & D1 = \\ \hline 2 & D2= \\ \hline 3 & P2= \\ \hline 4 & PV div = \\ \hline 5 & PV price = \\ \hline 6 & Intrinsic Value \end{tabular} Question 3. Company BMI will experience a supernormal growth rate of 20% in the next two years. The growth rate will then level off to 4% from year 3 and beyond. The most recent dividend payment was $2.00 and the required rate of return for BMI stock is 10%. What is the intrinsic value of the BMI stock