Two Timing Company has paid the following dividends on its common stock for the last $6$

years $($including the current year, year $0)$:

Year Dividends

$-5$ $ $1\mathrm{.}00/$share

$-4$ $ $2\mathrm{.}80$

$-3$ $ $1\mathrm{.}90$

$-2$ $ $1\mathrm{.}50$

$-1$ $ $1\mathrm{.}50$

$0$ $ $4\mathrm{.}00$

Because of a weak economy, management expects future growth in dividends to only be at

one twentieth $(1/20)$ of the average rate over the last $5$ years. If investors require a $18\%$

rate of return, what would be its current price?

in excel please