What is the answer to the first question?

Calculate the intrinsic value of GE in each of the following scenarios by using the three-stage growth model of Spreadsheet 18.1. Treat each scenario independently. a. The terminal growth rate will be 10.30%. (Round your answer to 2 decimal places.) Answer is complete but not entirely correct. Intrinsic value $ 120,50 % b. GE's actual beta is 1.03. (Round your answer to 2 decimal places.) Answer is complete and correct. Intrinsics 40.410 value c. The market risk premium is 10.40%. (Round your answer to 2 decimal places.) Answer is complete and correct. Intrinsic value 22.58 Inputs for GE Year Dividend iy grovt Ter value nyestor CF beta 1.1 2017| 1.04 1.04 mkt_prem 0.08 2018 1.23 1.23 0.025 2019 1. 41 1.41 k_equity 0. 1130 2020 1.60 1.60 term_gwth 0.0601 2021 1.85 0.1544 1.85 2022 2. 11 0.1450 2.11 2023 2. 40 0.1355 2.400 2024 2. 70 0.1261 2. 70 2025 3. 02 0.1166 3.02 2026 3. 34 0.1072 3. 34 Value line 1 2027 3. 67 0.0978) 3.67 forecasts of 2028 3. 99 0.08831 3.99 annual dividends 2029 4. 31 0.0789 4. 31 2030 4. 61 0.0694 4.61 2031 4. 89 0.0600 4.89 Transitional period 2032 5.18 0.0600 103.57| 108.75 with slowing dividend growth 35. 705 PV of CF Beginning of constant E17 * (1+ F17) / (B5 - F17) growth period NPV (B5, H2:H17)