Following are forecasts of sales, NOPAT, NOA as of $12/31/20$ for Day$-$Brite. Assuming a WACC of $5\mathrm{.}5\%,$ terminal growth rate of $1\%,$ common shares outstanding of $145\mathrm{.}5M,$ and NNO of $$6\mathrm{.}2M$

a$.$ Estimate the value of a share of Day$-$Brite's common stock using the ROPI method as of $\frac{12}{31}\frac{?}{20}.$

b$.$ Day$-$Brite stock closed at $$425\mathrm{.}50$ on $\frac{2}{21}\frac{?}{19},$ the date the $10-K$ was filed with the SEC. How does your valuation estimate compare with this closing price? What action might you take?

$\backslash$table$[[,$Forecast Horizon$],[($$ millions$),2020,,,,$Terminal,,,$],[$Sales$,$Actual,$2021,2022,2023,2024,\backslash$table$[[$Period$]],,],[$NOPAT$,54,806,55,629,56,463,57,310,58,169,58,751,,],[$NOA$,2,400,2,448,2,485,2,522,2,560,2,585,,]]$Use EXEl formulas and show it please