Given this data, calculate the discounted cash flow valuation

WHOLE FOODS MARKET Deutsche Bank Model millions of USD, copper shar e s) Actual Acta Actual Actual Forecast forecast Forecast 2011 A Focal Year End Storc Growth UJA 7.74 15.7 Aca 2014 10.99 3.71% 93% 7.5% EBITDA Margin Tax Rate Current Auctumover Curro Labs Turnover Nct PPA Stars Anaal Dep. & Amort Store 310 Sales 10,105 12.912 15.399 13.724 16.000 322 17.00 1.281 402 1.240 DNA A EBIT Taxes Net Income Share Ostanding Earnings per Share 1.544 1979 1.756 1,257 Curro Lilit Net Working Capital Net PPE Retum on Capital 1163 1514 316 11.1% 150 100% 110 WHOLE FOODS MARKET Deutsche Bank Model millions of USD, copper shar e s) Actual Acta Actual Actual Forecast forecast Forecast 2011 A Focal Year End Storc Growth UJA 7.74 15.7 Aca 2014 10.99 3.71% 93% 7.5% EBITDA Margin Tax Rate Current Auctumover Curro Labs Turnover Nct PPA Stars Anaal Dep. & Amort Store 310 Sales 10,105 12.912 15.399 13.724 16.000 322 17.00 1.281 402 1.240 DNA A EBIT Taxes Net Income Share Ostanding Earnings per Share 1.544 1979 1.756 1,257 Curro Lilit Net Working Capital Net PPE Retum on Capital 1163 1514 316 11.1% 150 100% 110