My calculations do not match the correct answer, which may be due to some minor errors in the process. Could you please write out the detailed steps and formula for this question to help me figure out what the problem is? Thank you for your help and have a good day!

Consider the following for EG2 Limited: The company's cost of equity (re) is 11%. A second analyst's forecasts for EG2 Limited are as follows: Required: Repeat exactly the same exercise as above for EG2 Limited (assume that the actual market value for EG2 Limited is 28.00 in 2022)