computer the output below given the information given: Trading EBITDA Multiple $8\mathrm{.}000$x

Shares Outstanding $160$ million

Total debt $1,200$ million

Cash $300$ million

EBITDA $900$ million

Dividends per share $$2\mathrm{.}85$ per share

Dividend Growth rate $12\%$

Risk Free rate $1\mathrm{.}75\%$

Market return $11\mathrm{.}00\%$

Beta $1\mathrm{.}950$X

Analysts Avg target price $ $54\mathrm{.}00$

Find the output

Current Trading Stock Price $?$

Stock value price based on intrinsic value $($assume this years dividend$)?$

Dividend discount model $?$

Gordon Growth Model $?$