26% CAGR revenue growth from 2011-2020. (ii) 35% EBITDA margin in 2020. (iii) Cost of capital of 11.5 % and (iv) terminal growth rate of 6%. What per share valuation do you obtain based on these assumptions. 2011 shares outstanding is 94.5 Million.

For 2011, info is below:

Sales NOPAT (Net Operating Profits After Tax) Net Interest Expenses After Tax Net Income Preferred dividends Net Income to Common 243.10 0.00 -15.32 15.32 0.00 15.32 Book Value on Common Equity Growth Rate 2.36 Sales NOPAT (Net Operating Profits After Tax) Net Interest Expenses After Tax Net Income Preferred dividends Net Income to Common 243.10 0.00 -15.32 15.32 0.00 15.32 Book Value on Common Equity Growth Rate 2.36