Check Calculate the intrinsic value of Rio Tinto in each of the following scenarios by using the three-stage growth model of Spreadsheet 18.1. Treat each scenario independently. a. The terminal growth rate will be 11.10%. (Round your answer to 2 decimal places.) Intrinsic value b. Rio Tinto's actual beta is 1.02. (Round your answer to 2 decimal places.) Intrinsic value b. Rio Tinto's actual beta is 1.02. (Round your answer to 2 decimal places.) Intrinsic value c. The market risk premium is 10.30%. (Round your answer to 2 decimal places.) Intrinsic value File Edit Insert Format Help Calibri A C Inputs for GE beta mkt_prem rf k_equity term_gwth 12 Value line fx 1 2 3 4 5 6 2225555625EUGBL 10 13 forecasts of 14 annual dividends 17 Transitional period 18 with slowing dividend 19 growth 20 15 16 B 21 1.8 0.08 0.029 0.1730 0.102 D Year Beginning of constant growth period 11 BIUS A E F G H Dividend Div growth Term value Investor CF 3.12 3.12 3.38 3.38 3.64 3.64 3.90 3.90 4.19 0.0740 4.19 4.51 0.0768 4.51 4.87 0.0796 4.87 5.27 0.0824 5.27 5.72 0.0852 5.72 6.22 0.0880 6.22 6.79 0.0908 6.79 7.42 0.0936 7.42 8.14 0.0964 8.14 8.95 0.0992 8.95 9.86 0.1020 9.86 10.86 0.1020 179.49 37.86 PV of CF E17 (1+ F17)/(B5-F17) 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 Y 150 168.63 16.8 NPV(B5,H2:H17) J K