a. Forecast the terminal period values assuming a 1 terminal period growth rate for all three model inputs: Sales, NOPAT, and NOA. Round your answers to the nearest dollar. Reported Forecast Horizon Terminal $thousands 2015 2016 2017 2018 2019 Period Sales 31.907.368 52,087,510 52.111.074 12.603,950 $2,312,277 S 2810700 NOPAT 102,495 171,176 197,708 212,52 230,607 > 2:2912 NOA 6:2.502 765,215 883 325 954,531 1,030,393 S 1011202 1. Estimate the value of a share of TXRH common stock using the discounted cash flow (DCF) model as of December 29, 2015; assume a discount rale (WACC) ON 7%, carution shares outstanding of 70,091 Lhousand, net nonoperating obligations (NNO) of $(14,680 thousand, and noncontrolling interest (NCH from the balance sheet of 57,520 thousand. Note that NNO is negative because the company's cash exceeds its nonoperating liabilities Rounding instructions: Use rounded answers for subsecuent computations. . Round answers to the nearest whole number unless otherwise noled. Round discount factor to 5 decimal places and stock price per share to cwo decimal places. Use a negative sign with your negative NNO answer. Otherwise, do not use negative signs with your answers. 2016 102714 5 Forecast Horizon 2017 2018 12609 $ 70706 $ Terminal 2019 Period 763625 10009 S TXRH S thousands Intleast in NON CHF (NO AL - Increase in NOA! Discountular 11/11 + wall Present value of honzon FCFF CU PV alharam FCFF Present value or terminal FCFF Tocal firmnal NNO NET Timm equ ty value Shares outstanding thousands Stolk price per sitt S S a. Forecast the terminal period values assuming a 1 terminal period growth rate for all three model inputs: Sales, NOPAT, and NOA. Round your answers to the nearest dollar. Reported Forecast Horizon Terminal $thousands 2015 2016 2017 2018 2019 Period Sales 31.907.368 52,087,510 52.111.074 12.603,950 $2,312,277 S 2810700 NOPAT 102,495 171,176 197,708 212,52 230,607 > 2:2912 NOA 6:2.502 765,215 883 325 954,531 1,030,393 S 1011202 1. Estimate the value of a share of TXRH common stock using the discounted cash flow (DCF) model as of December 29, 2015; assume a discount rale (WACC) ON 7%, carution shares outstanding of 70,091 Lhousand, net nonoperating obligations (NNO) of $(14,680 thousand, and noncontrolling interest (NCH from the balance sheet of 57,520 thousand. Note that NNO is negative because the company's cash exceeds its nonoperating liabilities Rounding instructions: Use rounded answers for subsecuent computations. . Round answers to the nearest whole number unless otherwise noled. Round discount factor to 5 decimal places and stock price per share to cwo decimal places. Use a negative sign with your negative NNO answer. Otherwise, do not use negative signs with your answers. 2016 102714 5 Forecast Horizon 2017 2018 12609 $ 70706 $ Terminal 2019 Period 763625 10009 S TXRH S thousands Intleast in NON CHF (NO AL - Increase in NOA! Discountular 11/11 + wall Present value of honzon FCFF CU PV alharam FCFF Present value or terminal FCFF Tocal firmnal NNO NET Timm equ ty value Shares outstanding thousands Stolk price per sitt S S
