Restoration Furniture is experiencing good growth over the last 3 years. So, it has decided to commence paying dividends starting next year. The first dividend will be $1.60 a share with annual increases of 10% in the dividend amount. The discount rate is 13.5 percent. What will the value of this stock be 5 years from now?

Please answer in Excel and show formulas. Thank you.