Calculate the intrinsic value of Rio Tinto in each of the following scenarios by using the three$-$stage growth model of Spreadsheet $18\mathrm{.}1.$

Treat each scenario independently.

a$.$ The terminal growth rate will be $11\mathrm{.}50\%.($Round your answer to $2$ decimal places.$)$

Intrinsic value

b$.$ Rio Tinto's actual beta is $1\mathrm{.}06.($Round your answer to $2$ decimal places.$)$

Intrinsic value

c$.$ The market risk premium is $10\mathrm{.}70\%.($Round your answer to $2$ decimal places.$)$

Intrinsic value