include step by step calculation (explain answer)

Value the following scenario, assuming there is no end to the timeline and the following data: Cost of equity = 15.77% Cost of debt = 7.26% Debt = $583MM Equity = $1250MM Tax rate = 40% Long-term growth expectations = 3.8% Future dividends are forecast as follows: Year 0: n/a Year 1: 125 Year 2: 151 Year 3: 166 Year 4: 175 Year 5: 186