What is the estimate to the expected growth rate during the first 5 years, after 5 years and the estimate to the PE ratio for a firm that has the same characteristics.

Beta 1.5 Risk free rate = Treasury bond rate 5% Market Risk Premium (MRP) 6.5% 28.5714% Return on Equity (ROE) in first 5 years Return on Equity (ROE) after 5 years 8.3333% Beta 1.3 30% Dividend payout ratio in first 5 years Dividend payout ratio after 5 years 40%