****PLEASE ANSWER USING EXCEL FORMAT**** I HAVE PROVDIED THE RIGHT ANSWERS FOR 1-5 WITH EXCEL FORMULA. I JUST NEED THE LAST 3 PLEASE. I KNOW THE ANSWERS, I JUST CANT GET THE EXCEL PART.

1) $1.09 EXCEL: =D7*(1+D8)

2. $1.26 EXCEL: =D7*(1+D8)

3. $1.44 EXCEL: =IF(C20

4. $1.59 EXCEL: =IF(C21

5. $1.75 EXCEL: =IF(C22

6. $1.92 EXCEL: ???

7: VALUE AT TIME 5 : ???

8. VALUE TODAY: ???

Alterpt Pane TartFON Dawn Arrange Paragraph AB C D 3 G H 2 A fast-growing firm recently paid a dividend of $0.95 per share. The dividend is expected to increase at a 15 percent rate for the next three years Afterwards a more stable 10 percent growth rate can be assumed If an 11 percent discount rate is appropriate for this stock, what is its value today? (Do not round intermediate calculations and round your final answer to 2 decimal places) Latest dividend Non-constant growth rate Length of time nonconstant growth rate lasts for (in years) Eventual constant growth rate Discount rate 0.95 15.00% 3 10.00% 11.00% Complete the following analysis. Do not hard code values in your calculations. Assume that the period of nonconstant growth will last no more than 5 years Dividend 1.09 13 14 15 16 17 35 19 20 21 22 23 24 25 26 27 28 29 Time Period 1 2 3 4 5 6 Value at time 5 Value today Sheet1