The company Netflyk is part of the S&P 500 index, most analysts have a goof feeling about investing in the company, and the prices have been rising in the last weeks.

There is no doubt that the company has a good performance, but you want to make sure you are not paying a price above its value.

Debt value	10.000.000
Projected EBIT in one year	15.000.000
EBIT 5 year growth rate	10%
Perpetual growth rate in CF	3%
Net working capital percentage	10%
Capital spending percentage	12%
Depreciation percentage	10%
Shares outstanding	2.000.000
Tax rate	20%

The cost of Debt is 5%. The risk free rate is 3% and the market premium is 7%, the Beta is 1.5.

Which is the total value of the company, and how much is the maximum price per share that you should pay?

Please make your calculation by using DCF method and using the EBIDA Multiple, the applicable multiple for this company is 10.

Which method do you prefer and why?