I need the Excel Formula.

A B D E F G H > 1 2 3 The Jackson-Timberlake Wardrobe Co. just paid a dividend of $1.95 per share on its stock. The dividends are expected to grow at a constant rate of 4 percent per year indefinitely. If investors require a return of 10.5 percent on the stock, what is the current price? What will the price be in three years? In 15 years? 4 5 6 $ 7 8 Current dividend Dividend growth rate Required return Price in Year Price in Year Price in Year 1.95 4% 10.5% 0 3 15 9 10 11 12 14 Complete the following analysis. Do not hard code values in your calculations. 15 16 Dividend in one year Price today 17 18 19 20 Dividend in 4 years Price in 3 years 21 22 Dividend in 16 years Price in 15 years 23 24 25 26