The board of directors of API, a relatively new electronics manufacturer, has decided to beginning paying a common stock dividend to increase the attractiveness of the stock in the free market. The board plans to pay $3.50 per share in the coming year (i.e., next year) and anticipates that its future dividends will increase at an annual rate consistent with that experienced over the period from 2009 - 2012 (see below). The company currently has a beta of 1.2, the rate of return for the market is expected to be 10% and the risk-free rate is currently 2%. Given this scenario, what is the current value of API's common stock? If the current market price is $50.00 per share, should you purchase this stock. Briefly, explain your answer. (HINT: This problem requires a three-part calculation to solve it). USE MS EXCEL TO CONDUCT YOUR CALCULATIONS (do NOT round your interim calculations, rather use links between the cells), then post your spreadsheet using this link (click on "Textbook Assignment 2," above).

Year Dividend

2012 $3.33

2011 $3.19

2010 $3.05

2009 $2.92

(along with answers please explain how this would be done in excel using formulas, I will not reward points unless this is done)