Build a discounted cash flow analysis for whole foods using the details provided in the extended version of exhibit 7. to do this, you will model the cash flows through 2023, estimate a 2023 terminal value(based on 2024 steady state), an estimate an appropriate discount rate. for the discount rate, use a market risk premium of 5%, whole foods beta from exhibit 5, and a risk-free rate of 1.65%.

Exhibit 5 Whole Foods Market: The Deutsche Bank Report Selected Financial Data for Comparable Companies (in millions of US dollars, except percentages, ratios, and per share data; financial statement data as of fiscal year 2013) author estimates. Exhibit 7-Extended Whole Foods Market: The Deutsche Bank Report Deutsche Bank Model (millions of US dollars, except per share figures) Exhibit 5 Whole Foods Market: The Deutsche Bank Report Selected Financial Data for Comparable Companies (in millions of US dollars, except percentages, ratios, and per share data; financial statement data as of fiscal year 2013) author estimates. Exhibit 7-Extended Whole Foods Market: The Deutsche Bank Report Deutsche Bank Model (millions of US dollars, except per share figures)