Only question A, I put 49.64 and is not the answer please help me I need to get it good.

Calculate the intrinsic value of Rio Tinto in each of the following scenarios by using the three-stage growth model of Secebet.18.3. Treat each scenario independently. a. The terminal growth rate will be 10.60%. (Round your answer to 2 decimal places.) inernaic value b. Rio Tinto's actual beta is 108. (Round your answer to 2 decimal places.) Intrinsic value c. The market risk premium is 9.80%. (Round your answer to 2 decimal places) Inputs for GE Year Dividend Investor CF beta 1.6 3.12 0.08 mkt prem rf 3.38 0.029 3.64 k_equity 0.1570 3.90 term_gwth 0.097 4.19 4.51 4.86 5.26 5.69 6.18 6.72 Value line forecasts of 7.33 8.01 annual dividends 8.76 9.61 203.36 Transitional period 45.77 PV of CF with slowing dividend growth D 1 Beginning of constant growth period 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 Div growth Term value 3.12 3.38 . 3.64 3.90 4.19 0.0740 4.51 0.0763 4.86 0.0786 5.26 0.0809 5.69 0.0832 6.18 0.0855 6.72 0.0878 7.33 0.0901 8.01 0.0924 8.76 0.0947 9.61 0.0970 10.55 0.0970 E17 (1+F17)/(85-F17) 192.82 NPV(BS,H2:H17)