The following table provides summary information for D Corp. and its competitors E, Inc. and F Enterprises. Use the information to compute the price to NOPAT ratio for E and F. In addition, using E and F as comparables, compute Ds company intrinsic value, equity intrinsic value and equity intrinsic value per share.

		D	E	F
Company assumed value			687,963	1,085,748
Equity assumed value			229,218	985,748
NOPAT		659,874	125,489	356,996
Net income		598,758	118,987	351,222
Net nonoperating obligations		215,447	458,745	100,000
Common shares outstanding		9,189.6	458.7	745.3