Please kindly help me with this question. It is highly important to use only excel PLEASE. Also, the cell reference or formula is very important so that I can under the route to the answer. PLEASE

company currently pays a dividend of $2 per share (D0=$2). It is estimated that the mpany's dividend will grow at a rate of 20% per year for the next 2 years and then a constant rate of 7% thereafter. The company's stock has a beta of 1.2, the risk-free ite is 7.5%, and the market risk premium is 4%. What is your estimate of the stock's urrent price