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

(7-7) Boehm Incorporated is expected to pay a 51.50 per share dividend at the end of this year Constant Dividend (i.e, D1=$1.50 ). The dividend is expected to grow at a constant rate of 6% a year. The required rate of return on the stock, r0, is 13%. What is the estimated value per share of Boehm's stock