with formula please

$ $ 65.95 1.66 1.43 148,610,000 1 1. Cost of Equity: 2 Stock quote link 3 Stock price: 4 Dividend: 5 6 Key statistics link 7 Beta: 8 Shares outstanding: 9 10 Analysts'estimates link 11 5-year dividend growth: 12 13 Bond center link: 14 Risk-free rate: 15 16 Market Risk Premium: 17 18 Cost of Equity: 19 Cost of Equity: 20 6.85% 0.13% 7.00% Use DDM:r = D/P +9 Use CAPM:r= rf+B* (Rm - Rf)