Project next 10 years of cash flows the city bank ltd Bangladesh 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 (6.5). Copy and paste the excel working for this part. Evaluate if the stock is under/over-valued and give your Buy/Sell recommendation.