Runtan Inc. has just paid an annual dividend of $0.45 per share. Analysts expect the firm's dividends to grow by 3% forever. Its stock price is $35.2 and its beta is 1.6. The risk-free rate is 2% and the expected return on the market portfolio is 8%.

What is the average of the two methods available?