Forecasting and Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for intel Corporation. *This should be considered as operating income. (b) Compute net operating profit after tax (NOPAT) for 2010, assuming a federal and state statutory tax rate of 37k. HINI: Ga nslasses on equty method investments are considered operating income. Round your answer to the nearest whole number. 2010 NOPAT - 5 (c) Uge the parnimonious forecast method, as shown in Anabyis insight box on page 13 4, to forecast Crycos sales, NOPAT, and NOA for 2 ? following assumbtions. Forecant the terminal period yalue using the assumptions above and assuming a terminal penod bowth of. ios. - Use sales rounded to nearest whole number for this calculation. - Use sales rounded to nearest whole number for this calculation. of 5.511 million, and net nonoperating obligations (WNO) of si21.178) milion (NNO is negative which mears that lintel fus net nonopecating investments) Instructions: - Use your rounded answers for subsequent calculations. - Round all answers to the nearest whole number, except for discount factors and stock price per share. - Round descount tactors to 5iderimal viaces. - Round stock prise per share yo fro decimmidacss - Use a negative sign with your NNO answer. (e) intel (INTC) stock dosed at 322.14 an febrary is. 2011 . How does your valoation eslimate compare wilh this doting peice? What do you believe are iome reasons for the difference? What inveltenent decisian is sugststed from your recult? (seiect all that apply)