Following are forecasted sales, NOPAT, and NO for Texas Roadhouse for 2016 through 2019, Forecast the terminal period values assuming a terminal period growth rate for all three model inputs: Sales, NOPAT, and NOA Round your answers to the nearest dollar Reported Enca HOOD Terminal sthousands 2015 2016 2017 2011 2013 Period Sales 11.107.366 12.071473 12.30.24 12.561,464 12.787.901 NOPAY 302.495 120,435 195.000 211.6.0 226945 NOA 662.502 761.900 87619 946.284 021.982 b. Estimate the value of a share of TXRH common stock using the discounted cash flow (DCF) model as of December 29, 2015 assume a discount rate (WACC) of 7 common shares outstanding of 70,091 thousand, net nonoperating obligations (NNO) of $(14,680) thousand, and noncontrolling interest (NO) from the balance sheet of 57.520 thousand. Note that NNO is negative become the company's cash exceeds its nonoperating abilities Rounding instructions: Use rounded answers for subsequent computations Round answers to the nearest whole number unless otherwise noted, . Round discount factor to 5 decimal places and stock price per Share to two decimal places Use a negative sign with your negative NNO answer. Otherwise, do not use negative signs with your answers. TOR Erect. Her Terminal S thousands 2016 2017 2018 2019 Period Incsi NOA FCFF INOPAT Increase in NOA Discount for / Present of heren FH Cum Pohor FCI Pent value of Tom NNO Family Shares cuestand that Stockice han Following are forecasted sales, NOPAT, and NO for Texas Roadhouse for 2016 through 2019, Forecast the terminal period values assuming a terminal period growth rate for all three model inputs: Sales, NOPAT, and NOA Round your answers to the nearest dollar Reported Enca HOOD Terminal sthousands 2015 2016 2017 2011 2013 Period Sales 11.107.366 12.071473 12.30.24 12.561,464 12.787.901 NOPAY 302.495 120,435 195.000 211.6.0 226945 NOA 662.502 761.900 87619 946.284 021.982 b. Estimate the value of a share of TXRH common stock using the discounted cash flow (DCF) model as of December 29, 2015 assume a discount rate (WACC) of 7 common shares outstanding of 70,091 thousand, net nonoperating obligations (NNO) of $(14,680) thousand, and noncontrolling interest (NO) from the balance sheet of 57.520 thousand. Note that NNO is negative become the company's cash exceeds its nonoperating abilities Rounding instructions: Use rounded answers for subsequent computations Round answers to the nearest whole number unless otherwise noted, . Round discount factor to 5 decimal places and stock price per Share to two decimal places Use a negative sign with your negative NNO answer. Otherwise, do not use negative signs with your answers. TOR Erect. Her Terminal S thousands 2016 2017 2018 2019 Period Incsi NOA FCFF INOPAT Increase in NOA Discount for / Present of heren FH Cum Pohor FCI Pent value of Tom NNO Family Shares cuestand that Stockice han
