Please show all calculations if any. Will give a THUMBS UP! thank you

Use the information below and the Two-stage Growth Model to find Axis Capitals intrinsic value. Forecast its cash flows from t+1 to t+3. If its current price is $37.54, is it over or under valued?

	t	t+1	t+2	t+3	t+4
Beta	0.80
ROE		0.09	0.08	0.08	0.08
DPO		0.37	0.34	0.34	0.34
Div	$1.64