Projecting Walmart's Stoch Price usina Residual Operating Income Model

in millions

Soles

NOPAT

NOA

ROPI $($NOPAT $-$ NOA$($BEC$)$ X WACC$)$

Present Value of ROPI

Present Value of ROPI for the Terminal Period

Cumulative DV of ROPI for horizan & terminal

NOA $($beginning$)$

Total Firm Value

NNO

$-$N$$ncontrolling Interest

Firm Equity Value

It shares outstanding

Predicted Share Price

$\backslash$table$[[,\backslash$table$[[$ACTUAL$],[2021]]],[,5572,754],[,20,494],[,134,454],[,574\mathrm{.}519],[,5315,349],[,5389\mathrm{.}868],[,134\mathrm{.}454],[s,524,322],[,42,563],[,8\mathrm{.}638],[s,473\mathrm{.}121],[,2\mathrm{.}792],[5,169\mathrm{.}46]]$

Activate

Actual Stock Price on the Balance Sheet Date.

Explain the important reasons why i should buy this buy this stock