Please help! please, clearly show where you getting each number for the Equation. The existing answers are wrong. thank you!

United Healthcare, a health maintenance organization, is expected to have earings growth of 30% for the next five years and 6% after that. The dividend payout ratio will be only 10% during the high growth phase, but will increase to 60% in steady state. The stock has a beta of 1.65 currently , But the beta is expected to drop to 1.10 in steady state. (The Treasury bond rate is 7.25%

a. Estimate the price-book value ratio for United Healthcare, given the inputs as given.

b. How sensitive is the price-book value ratio to estimates of growth during the high growth period?

c. United Healthcare trades at a price-book value ratio of 7.00. How long would extraordinary growth have to last (at a 30% annual rate) to justify

this PBV ratio?