Video Excel Online Structured Activity: Nonconstant growth Computech Corporation is expanding rapidly and currently needs to retain all of its earnings, hence, it does not pay dividends. However, investors expect Computech to begin paying dividends, beginning with a dividend of $0.75 coming 3 years from today. The dividend should grow rapidly - at a rate of 46% per year during Years 4 und 5; but after Year 5. growth should be a constant 8% per year. The data has been collected in the Microsoft Excel Online File below. Open the spreadsheet and perform the required analysis to answer the question below. X Open spreadsheet I the required retum on Computech is 18%, what is the value of the stock today7 Round your answer to the nearest cent. Do not round your intermediate calculations. Check My Work Reset Problem Point University Read Chapter 1: An Overview Mind Top.Cengage learning > Excel Online Student Work C blank x Excel template Saved Home Insert Formulas Data Review View Help Tell me what you want to do Editing Arial B AV. C Merge C14 B D H A Nonconstant growth 1 2 3 4 5 Your 3 Dividend, D Supernal growth Normal growth Required retur, $0.75 46.00% 8.0096 18.00% 460046 46.00 8.00% O 1 O 2 0 3 $0.75 0 0 8 9 Dividends 10 PS 11 Cash flows to common stockholdes 12 13 PV of cash flows to common stockholders 14 Stock Price. Po 15 Atemley, using Excel NPV function 17 Stock Price,p. TB 1+ 20 Formulas 46009 1 O 2 0 BON 6 NA 50 7500 NA 21 Dividends 7 P 25 Gashows to common stockholders NA ANA NA 0 GNA SNA SNA TPV of cash rows to common stockholders Denn GARA Sheet1 + Wool Sa Type here to search RI 2 du o Lengage Learning Excel Online Student Work e blank Excel template Saved File Home Insert Formulas Data Review View Help Tell me what you want to do Editing Currency Arial v 10 B A Merge 158 14 fr A 5 Normal growth rate, 5 Required rotum, B D E G 8.00% 18.00% 0 45.00 450046 1 0 2 0 Dividonds Ps 4 Cash flows to common stockholders 800 6 3 $0.75 0 0 3 PV of cash flows to common stockholders Stock Price, P Atematively, using Excel NPV function Stock Price, P. Formulas 46,00 46.00% B009 6 $0 7500 NA Dividonds PS Cash flows to common stockholders 5 NA NA 0 0 UNA NA NA PV of shows a common stockholders Stock Price. Po NIA ANA UNA SNA SNA SNA Alternatively, using Excel NPV function Stock Price. Po - SNA Sheet + on Mode Automatic Webok St Type here to search RI