please show excel equation

Metallica Bearings, Inc, is a young start-up company. No dividends will be paid on the stock over the next nine years because the firm needs to plow back its earnings to fuel growth. The company will pay a $14 per share dividend 10 years from today and will increase the dividend by 3.9 percent per year thereaffer. If the required return on this stock is 12.5 percent, what is the current share price? Complete the following analysis. Do not hard code values in your calculations