If anyone could help fill in the formulas on the excel sheet that would be great!

You are considering an investment in Justus Corporation's stock, which is expected to pay a dividend of $2.00 a share at the end of the year (D, - $2.00) and has a beta of 0.9. The risk-free rate is 3.2%, and the market risk premium is 5.5%. Justus currently sells for $31.00 a share, and its dividend is expected to grow at some constant rate, g. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the question below. Open spreadsheet Assuming the market is in equilibrium, what does the market believe will be the stock price at the end of 3 years? (That is what is Ps?) Round your answer to two decimal places. Do not round your intermediate calculations. Bc 1 Constant growth HAU 3 $2.00 OP 00 au Expected year-end dividend (D) Beta coefficient Risk-free rate ('RE Market risk premium (RPW Current stock price (PO) Market in equilibrium 0.90 3.20% 5.50% $31.00 Yes Formulas 10 Calculate required return: 11 Required retum on common stock #REF! =B5+(B4(B6-B5) 13 Calculate constant growth rate, g: 14 Total return on common stock 15 Expected dividend yield 16 Expected capital gains yield #NA #NA #NA 18 Calculate stock price in 3 years, P3: 19 Number of years from today 20 Calculate P, using Po #NA 22 Aternative calculation: Calculate P, using dividends #NA