Stock evaluation problem - Please provide screenshot of excel spreadsheet and formulas. thanks in advance!

Stock Valuation of NIO - Please provide screenshot of excel cells and formulas. Thank you in advance! Assignment #2 Stock Valuation A. Collect the following information from the stock of NIO: a. The stock's Beta b. The rate of return on the market (S&P 500 Index) c. The risk-free rate () d. The last dividend paid () e. The annual expected growth rate of earnings B. In Excel, use the Discounted Dividend Model for Constant Growth Stocks and solve for the intrinsic stock price () Based on your above calculations, compare the calculated price with the current market price and indicate whether is the stock price is overvalued, undervalued, or at equilibrium? Explain. C. Now, assume that your company has just released a new product and will be experiencing supernormal growth of 25% for the next three years. In Excel, use the information in "A" and the Discounted Dividend Model for Nonconstant Growth Stocks and solve for the intrinsic stock price). Stock Valuation of NIO - Please provide screenshot of excel cells and formulas. Thank you in advance! Assignment #2 Stock Valuation A. Collect the following information from the stock of NIO: a. The stock's Beta b. The rate of return on the market (S&P 500 Index) c. The risk-free rate () d. The last dividend paid () e. The annual expected growth rate of earnings B. In Excel, use the Discounted Dividend Model for Constant Growth Stocks and solve for the intrinsic stock price () Based on your above calculations, compare the calculated price with the current market price and indicate whether is the stock price is overvalued, undervalued, or at equilibrium? Explain. C. Now, assume that your company has just released a new product and will be experiencing supernormal growth of 25% for the next three years. In Excel, use the information in "A" and the Discounted Dividend Model for Nonconstant Growth Stocks and solve for the intrinsic stock price)