please use excel to solve

Question 10 (5 points) Your company has just successfully completed some R&D work that leads you to expect that its earnings and dividends will grow at a rate of 49.50% this year, 29.00% next year, after which growth should match the 6.00% industry average growth rate, which is a more sustainable rate. The last dividend paid (Do) was $1.79 and your firm's WACC is 12.56%. What is the value per share of your firm's stock