Need help with finance

Question $19(5$ points$)$

The following are the facts of this Hair Spray, Inc.

Calculate the following to find the current share price for Hair Spray, Inc.

Note: Do not round intermediate calculations and round your answers to $2$ decimal places, e$.$g$.,32\mathrm{.}16.$

Must show your work in the cells $($like you did with the homework$).$

What is the share price in $3$ years? What is the current share price? $($show excel cell forumula$)$