Construct Model and answer both question, also please in excel use the Show Formula so i can see the cell formulas

2. At the completion of your analysis, you tind that the stock is actually trading at the current price of $93. You conclude the stocks is: a. Undervalued, as its intrinsic value (computed, model value) is higher than the current price. b. Undervalued, as its intrinsic value (computed, model value) is lower than the current price. c. Overvalued, as its intrinsic value (computed, model value) is higher than the current price. d. Overvalued, as its intrinsic value (computed, model value) is lower than the current price