Following are financial statement numbers and select ratios for Target Corp. for the fiscal year 2016 (ending January 28, 2017). (S millions) Total revenues Net operating profit after tax (NOPAT) Net operating assets (NOA) Current 2016 $69,495 3,302 21,128 Forecast Horizon 2017 2018 $71,580 $73,727 3,436 3,539 21,757 22,409 2019 $ 75,939 3 ,645 23,082 2020 $78,217 3,754 23,774 Terminal Year $78,999 3,792 24,012 Forecast assumptions and other financial information for Target are as follows: Revenue growth 3% Net operating profit margin (NOPM) 4.8% Net operating asset turnover (NOAT) 3.29 Terminal growth rate 1% Discount rate Shares outstanding in millions 556.2 Stockholders' equity $10.953 Net nonoperating obligations (NNO) $10,175 7% Use the residual operating income (ROPI) model to estimate the value of Target's equity, per share at fiscal year-end. Target Corp. shares closed at $53.82 per share on March 8, 2017, the date the 10-K was filed with the SEC. How does your valuation compare with this closing price