I need help finding the intristic value, fill in the blanks of excel sheet, an example for Signapore airlines is attached below.

2020 1 2 3 4 5 6 7 8 9 10 >10 Year Risk free rate Market Risk premium 2021 Beta Required Rate of return 0.862% 3.219% 2.307 0.0408 2021 Expected Dividend Growth Dividend 87.50% 0.12 Government 10 yr bond Inflation rate 1.74% 0.87% Present value Currrent price of AX1 $2.94 Year 1 2 3 4 5 6 7. 8 9 10 >10 Risk-free rate 0.34% 0.37% 0.37% 0.78% 0.78% 1.70% 1.70% 1.70% 1.70% 1.70% 2.50% Market Risk Premium 0.72% 0.88% 0.88% 1.40% 1.40% 2.00% 2.00% 2.70% 2.70% 2.70% 4.30% Beta 0.8189 0.8189 0.8189 0.8289 0.8289 0.8289 0.8210 0.8210 0.8210 0.8210 0.8290 Required rate of 0.93% 1.09% 1.09% 1.94% 1.94% 3.36% 3.34% 3.92% 3.92% 3.92% 6.06% return Expected dividend growth 0.79% 0.79% 0.79% 0.36% 0.36% 0.36% 1.50% 1.50% 1.50% 1.50% 2.79% Dividend 0.2318 0.2337 0.2355 0.2364 0.2372 0.2381 0.2416 0.2453 0.2489 0.2527 0.2597 Present value 0.2297 0.2290 0.2283 0.2248 0.2213 0.2149 0.2110 0.2061 0.2013 0.1967 6.1661 Net Present Value 8.33 2020 1 2 3 4 5 6 7 8 9 10 >10 Year Risk free rate Market Risk premium 2021 Beta Required Rate of return 0.862% 3.219% 2.307 0.0408 2021 Expected Dividend Growth Dividend 87.50% 0.12 Government 10 yr bond Inflation rate 1.74% 0.87% Present value Currrent price of AX1 $2.94 Year 1 2 3 4 5 6 7. 8 9 10 >10 Risk-free rate 0.34% 0.37% 0.37% 0.78% 0.78% 1.70% 1.70% 1.70% 1.70% 1.70% 2.50% Market Risk Premium 0.72% 0.88% 0.88% 1.40% 1.40% 2.00% 2.00% 2.70% 2.70% 2.70% 4.30% Beta 0.8189 0.8189 0.8189 0.8289 0.8289 0.8289 0.8210 0.8210 0.8210 0.8210 0.8290 Required rate of 0.93% 1.09% 1.09% 1.94% 1.94% 3.36% 3.34% 3.92% 3.92% 3.92% 6.06% return Expected dividend growth 0.79% 0.79% 0.79% 0.36% 0.36% 0.36% 1.50% 1.50% 1.50% 1.50% 2.79% Dividend 0.2318 0.2337 0.2355 0.2364 0.2372 0.2381 0.2416 0.2453 0.2489 0.2527 0.2597 Present value 0.2297 0.2290 0.2283 0.2248 0.2213 0.2149 0.2110 0.2061 0.2013 0.1967 6.1661 Net Present Value 8.33