4. About Tesla Company INTRINSIC VALUE (I.V.): Project next 10 years of cash flows for your company based on g1 (stage 1 growth) and g2 (stage 2 growth). Show how you got the g1 & g2 values. Based on the last paid dividend, use excel spreadsheet to calculate the intrinsic value of your stock per share, using WACC for discount rate (from part#3 above). Copy and paste the excel working for this part. Evaluate if the stock is under/over-valued and give your Buy/Sell recommendation. (12 marks)