Please solve using excel sheet.

Two$-$Stage Dividend Growth Model $($L$02,$ CFA$5)$ Could I Industries just paid a dividend of $$1\mathrm{.}10$ per share. The dividends are expected

to grow at a $20$ percent rate for the next six years and then level off to a $4$ percent growth rate indefinitely. If the required return is $12$

percent, what is the value of the stock today?