NI Source: Compustat (numbers in millions) datadate fyear t ic conm 19971231 1997 GE GENERAL ELECTRIC CO 19981231 1998 GE GENERAL ELECTRIC CO 19991231 1999 GE GENERAL ELECTRIC CO 20001231 2000 GE GENERAL ELECTRIC CO 20011231 2001 GE GENERAL ELECTRIC CO 20021231 2002 GE GENERAL ELECTRIC CO 20031231 2003 GE GENERAL ELECTRIC CO 20041231 2004 GE GENERAL ELECTRIC CO 20051231 2005 GE GENERAL ELECTRIC CO 20061231 2006 GE GENERAL ELECTRIC CO 20071231 2007 GE GENERAL ELECTRIC CO 20081231 2008 GE GENERAL ELECTRIC CO 20091231 2009 GE GENERAL ELECTRIC CO 20101231 2010 GE GENERAL ELECTRIC CO 20111231 2011 GE GENERAL ELECTRIC CO 20121231 2012 GE GENERAL ELECTRIC CO 20131231 2013 GE GENERAL ELECTRIC CO 20141231 2014 GE GENERAL ELECTRIC CO 20151231 2015 GE GENERAL ELECTRIC CO 20161231 2016 GE GENERAL ELECTRIC CO OCF GP 14,240 23,907 19,360 28,706 24,593 31,848 22,690 37,342 32,195 37,966 29,488 34,418 30,289 36,980 36,484 82,801 37,641 86,222 30,646 94,477 45,967 105,483 48,601 107,527 24,593 89,575 36,123 86,097 33,359 81,274 31,331 78,590 28,579 72,680 27,710 73,369 19,891 36,212 (244) 39,688 EBIT 19,825 22,846 25,157 29,606 30,877 28,420 30,024 32,380 37,159 42,277 50,382 46,405 28,107 29,040 28,890 27,351 21,246 24,278 10,239 13,628 8,203 9,296 10,717 12,735 13,684 14,118 15,002 16,819 16,711 20,829 22,208 17,410 11,025 11,644 14,151 13,641 13,060 15,233 (6,127) 8,831 EBITDA 23,907 28,706 31,848 37,342 37,966 34,418 36,980 40,765 47,110 53,224 62,740 59,988 40,843 40,802 39,807 38,312 32,719 35,350 16,591 20,329 The estimated intrinsic value of any asset is the present value of its future cash flows. Therefore, using a discount rate of 12%, calculate the present value of GE based on its operating cash flow and assuming the first cash flow was not expected to be received for a year (i.e. you're calculating the value one year before the first cash flow is to be received). Intrinsic Value (Select] 202,018 205,130 207,894 209,100 209,950 210,085 Now, using the same discount rate, calculate the present value of each of the financial statement metrics. (Round your answers to the nearest whole number and DO NOT include commas or dollar signs) PV of GP = PV of EBIT = PV of NI = PV of Ebitda =
