Part A of this question has been done and I have attached the answers. Please do Part B and C Below is the answers for Part A The table below lists some partial information about Hercules Inc.: Required: a) Fill in all missing values in the table. (8 marks) b) Assume that Hercules' cost of equity capital is constant at 10% p.a. and that the firm enters a constant growth phase after year 4 (i.e., ROE and the pay-out ratio are constant thereafter). Calculate the intrinsic value of Hercules' equity. (4 marks) c) What is Hercules' Present Value of Growth Opportunities (PVGO) at the end of year 4 (after the dividend payment)? (4 marks) Let us do this Question. for doing this properly we should have first develop the understanding of Retained Earning Retained earnings represent the portion of earnings that a company has kept and reinvested in the business instead of distributing them as dividends to shareholders. So, if a company has a positive net income in a given year and does not pay out all of that income as dividends, the remaining amount is added to the retained earnings balance on the balance sheet. so for the Year 3,4,5 we have to calculate the Equity at the begging using Book value of equity at the beginning of year = Book value of equity at the beginning of the previous year + Retained earnings for year Retained earnings for year= Earnings for year - Dividends for year For Calculating Earnings we can use the following formula Earings = Equity at the beginning ROE % Dividend = Earnings Pay- out Ratio Growth rate of dividends = (Dividends in current year - Dividends in previous year) / Dividends in previous year * 100% This formula calculates the percentage change in dividends from one year to the next. using the above Formulas we can easily find the missing values. Let us create a table for this now As mentioned in the Previous Step i have used the same Formula only to calculate missing Numbers..