With excel formulas for each blank please

B C D 7215 Nonconstant Growth Metallica Bearings, Inc, is a young start-up company. No dividends will be paid on the stock over the next nine years, because the firm needs to plow back its earnings to fuel growth. The company will then pay a dividend of $19 per share 10 years from today and will increase the dividend by 5 percent per year thereafter. If the required return on this stock is 13 percent, what is the 1 current share price? 2 3 First Dividend Year for First Dividend Dividend Growth Rate Required Return 4 5 6 Share Price 7 B