Estimating Share Value Using the DCF Model Assume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 29, 2011.

	Reported	Horizon Period
(In millions)	2011	2012	2013	2014	2015	Terminal Period
Sales	$ 3,750	$ 4,500	$ 5,400	$ 6,480	$ 7,776	$ 7,853
NOPAT	464	581	679	815	957	978
NOA	1,350	1,624	1,922	2,306	2,798	2,827

Answer the following requirements assuming a discount rate (WACC) of 13.3%, a terminal period growth rate of 1%, common shares outstanding of 86.2 million, and net nonoperating obligations (NNO) of $(288) million (negative NNO reflects net nonoperating assets such as investments rather than net obligations). (a) Estimate the value of a share of Abercrombie & Fitch common stock using the discounted cash flow (DCF) model as of January 29, 2011. Rounding instructions: Round answers to the nearest whole number unless noted otherwise. Use your rounded answers for subsequent calculations.

	Reported	Horizon Period
(In millions)	2011	2012	2013	2014	2015	Terminal Period
Increase in NOA		274	298	384	492	29
FCFF (NOPAT - Increase in NOA)		307	381	431	465	949
Discount factor [1 / (1 + rw)t ]	(round to 5 decimal places)	0.88261	.779	.68756	.60685
Present value of horizon FCFF		271	297	296	282
Cumulative present value of horizon FCFF	$1146
Present value of terminal FCFF	???
Total firm value	???
Plus negative NNO	(288)	(enter as negative number)
Firm equity value	$???
Shares outstanding (millions)	86.2	(round one decimal place)
Stock price per share	$???	(round two decimal places)