Estimating Share Value Using the DCF Model

Following are forecasts of Home Depot's sales, net operating profit after tax $($NOPAT$),$ and net operating assets $($NOA$)$ as of February $3,2019,$ which the company labels fiscal $2018.$ Note: Complete the entire question in Excel and format each answer to two decimal places. Then enter the answers into the provided spaces below with two decimal places.

$\backslash$table$[[$Reported$,,,,],[$$$,2018,2019,2020,2021,2022,$Period$],[$millions$,2018,,,,,$Terminal$],[$Sales$,$$$104,957,$$$112,304,$$$120,166,$$$128,576,$$$137,577,$$$140,329$