Please refer to BOTH Images

Calculate the intrinsic value of Rio Tinto in each of the following scenarios by using the three$-$stage growth model of Spreadsheet $18\mathrm{.}1.$

Treat each scenario independently.

a$.$ The terminal growth rate will be $11\mathrm{.}40\%.($Round your answer to $2$ decimal places.$)$

Intrinsic value

b$.$ Rio Tinto's actual beta is $1\mathrm{.}05.($Round your answer to $2$ decimal places.$)$

Intrinsic value

c$.$ The market risk premium is $10\mathrm{.}60\%.($Round your answer to $2$ decimal places.$)$

Intrinsic valueCalculate the intrinsic value of Rio Tinto in each of the following scenarios by using the three$-$stage growth model of Spreadsheet $18\mathrm{.}1.$ Treat each scenario independently.

a$.$ The terminal growth rate will be $11\mathrm{.}40\%.$