Cool Shoes (CS) had 2014 sales of $518 million. You expect sales to grow at 9% next year(2015), but, decline by 1% per year after until you settle to a long -run growth rate of 4%. You expect EBIT to be 9% of sales, increases in net working capital requirements to be 10% of any increase in sales (hint: just the increase from the prior year), and net investment to be 8% of any increse in sales. (Note: this is in excess of depreciation).

Other 2014 data for Cool Shoes:

EPS = $1.65

Book value of equity = $ 12.05 per share

EBITA = $55.6 million

Excess cash = $100 million

Debt = $ 3 million

Shares outstanding = 21 million

Required : Using the DCF method, determine the enterprise value of CS. (Hint: Don't forget the terminal value).

What is the price per share?

Show all the calculations (if possible in excel)