Fley Airline Supply is trading at $15/share but you think that price may not be right. You have the following data and you want to use it to calculate its share price: Gross Sales - $124M Annual Sales growth rate - 3.0% COGS - 54% of sales Advert., Promotion & Selling - $5M General & Admin - $3.5M Yearly inflation for non-COGS expenses - 3.3% Tax rate - 21% Discount rate - 8% Cash balance - $3M Debt - $5M Shares o/s - 44M

Calculate the per-share price and run sensitivities for growth rates of 3.0%, 3.5%, and 4% as well as discount rates of 8%, 9%, and 10%. Put these in a matrix.