DVM part 2

Forecast Financial information relating to the company is as follows:

Year 1
Earnings ($000)- 3000
Dividends ($000)- nil

Year 2
Earnings ($000)- 3600
Dividends ($000)- 500

Year 3
Earnings ($000)- 4300
Dividends ($000)- 1000
The company is optimistic that earnings and dividends will increase after Year 3 at a constant annual rate of 3% per year.

Calculate the value of the company using the dividend valuation model.

Pls help me solve this question. Thanks!