Estimate the standalone value of Gillette at the end of year 2004 under the following assumptions.

Revenue Growth: 10% in 2005 (over 2004) and so on until 2009; 4% in 2010 (over 2009) and onward

EBIT Growth: 10% in 2005 (over 2004) and so on until 2009; 4% in 2010 (over 2009) and onward

Depreciation and Amortization Growth: 10% in 2005 (over 2004) and so on until 2009; 4% in 2010 (over 2009) and onward