Please solve for a-b in image. Using Excel would be preferred.

Problem 18-18 The Generic Genetic (GG) Corporation pays no cash dividends currently and is not expected to for the next four years. Its latest EPS was $7.00, all of which was reinvested in the company. The firm's expected ROE for the next four years is 27% per year, during which time it is expected to continue to reinvest all of its earnings. Starting in year 5, the firm's ROE on new investments is expected to fall to 26% per year. GG's market capitalization rate is 26% per year. a. What is your estimate of GGs intrinsic value per share? (Round your answer to 2 decimal places.) GG's intrinsic value b. Assuming its current market price is equal to its intrinsic value, what do you expect to happen to its price over the next year? Price should increase at a rate of [ % over the next year