Calculate the intrinsic value of Toyota shares using the free cash flow model of Spreadsheet $18\mathrm{.}2.$ Treat each scenario

independently.

Required:

a$.$ Toyota's P$/$E ratio starting in $2025($cell G$3)$ will be $11\mathrm{.}5.$

b$.$ Toyota's unlevered beta $($cell B$22)$ is $0\mathrm{.}65.$

c$.$ The market risk premium $($cell B$27)$ is $7\mathrm{.}5\%.$

Complete this question by entering your answers in the tabs below.

Toyota's P$/$E ratio starting in $2025($cell G$3)$ will be $11\mathrm{.}5.$

Note: Round your intrinsic values to the nearest whole number and per share values to $2$ decimal places.

Intrinsic Value and per share for a$,$ b$,$ and c please $($following table$)$