Case $7$ Whole Foods Market: The Deutsche Bank Report

$125$

EXHIBIT $7\mathrm{.}7$ I Deutsche Bank Model $($in millions of USD, except per share figures$)$

$\backslash$table$[[$At Fiscal Year End,$\backslash$table$[[$Actual$],[2011]],\backslash$table$[[$Actual$],[2012]],\backslash$table$[[$Actual$],[2013]],\backslash$table$[[$Forecast$],[2014]],\backslash$table$[[$Forecast$],[2015]]],[$Store Growth,$4\mathrm{.}0\%,7\mathrm{.}7\%,8\mathrm{.}1\%,10\mathrm{.}5\%,12\mathrm{.}6\%$

Prepare a Cash Flow Analysis