3% Sask Co. is thinking about an IPO. Sask Co. hired you as an analyst to evaluate the valuation its stock. In the table below are some of the information you have collected. Steady state is assumed to be reached at year 4. Please use perpetual growth model to estimate terminal value. Revenue Estimated Year 0 $ 8,745 Revenue Growth rate Net PP&E turnover 4 COGS/Sales 30% SG&A/Sales 15% NWC turnover 9 Depreciation/PPE 10% Tax rate 40% Terminal growth rate 2.1% # shares 900 Debt value $ 8,000 WACC 12% Please estimate the value per share of Sask Co