Problem $1$: please help me solve this via excel formulas

Nachman Industries just paid a dividend of D$0$

$=$ $$1\mathrm{.}32.$ Analysts expect the company's dividend to

grow by $30\%$ this year, by $10\%$ in Year $2,$ and at a constant rate of $5\%$ in Year $3$ and thereafter. The

required return on this low$-$risk stock is $9\mathrm{.}00\%.$ What is the best estimate of the stock$$s current market

value?