please provide all the solution with all the working with the formulas provided Hoping for a favorable solution soon . provide solution as soon as possible . Thanks

Question 5 The CEO of RB Patel has made a proposal to its board to make a take-over offer of PBL Ltd. He is proposing to pay $3.15 per share. The current market share of PBL Ltd is $3.03. The CEO of RB Patel Ltd justifies the price offer, indicating that RB Patel is the largest customer of PBL Ltd, buying and retailing all the drinking water. It will be a natural addition to their business. The CEO of RB Patel indicates that the water business will grow at 2% per year and hence dividends will also grow at this rate. PBL Ltd has a beta of 1.2 and 15-year government bonds yield 1.5%. The average market returns on the stock exchange where PBL Ltd trades is 3.5%. Refer to the PBL Ltd 2020 Financials provided. Required The board of RB Patel is not convinced with the offer price and seeks your advice. Prepare a report for the RB Patel board whether the offer price is justified. Your report should include three different approaches, Show all your calculations. (20 marks) Question 5 The CEO of RB Patel has made a proposal to its board to make a take-over offer of PBL Ltd. He is proposing to pay $3.15 per share. The current market share of PBL Ltd is $3.03. The CEO of RB Patel Ltd justifies the price offer, indicating that RB Patel is the largest customer of PBL Ltd, buying and retailing all the drinking water. It will be a natural addition to their business. The CEO of RB Patel indicates that the water business will grow at 2% per year and hence dividends will also grow at this rate. PBL Ltd has a beta of 1.2 and 15-year government bonds yield 1.5%. The average market returns on the stock exchange where PBL Ltd trades is 3.5%. Refer to the PBL Ltd 2020 Financials provided. Required The board of RB Patel is not convinced with the offer price and seeks your advice. Prepare a report for the RB Patel board whether the offer price is justified. Your report should include three different approaches, Show all your calculations. (20 marks)