need the solution please

Estimating Share Value Using the ROPI Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 2. 2019, which we label fiscal year 2018. Nate: Complese the entire question in Excel and format each answer to two decimal places. Then enter the answers into the provided spaces below with two decimal places. Answer the following requirements with the following assumptions: Evimate the value of a stare of Target common stock using the residual operating income (Ropil model as of february 2 , 2019 . Estimating Share Value Using the ROPI Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 2. 2019, which we label fiscal year 2018. Nate: Complese the entire question in Excel and format each answer to two decimal places. Then enter the answers into the provided spaces below with two decimal places. Answer the following requirements with the following assumptions: Evimate the value of a stare of Target common stock using the residual operating income (Ropil model as of february 2 , 2019