this same thing done in picture but for apple at stock prices of 205,176, and 190. show formulas.

Valuation We can expect a stock price of $54.83 if we assume a base case scenario, S51.35 with a worst case scenario, and a solid $65.03 with a best case scenario. Our estimated earnings per share will increase from 2.09 with a base case, to 2.32 with a worst case, and 2.10 with our best case due to an increased cost of revenue. Base Case Valtation 0.08 Base Target Share EST EPS Multiple Worst 5483 2.09 26.19 Best 5135 2.32) 22.11 65 03 2.10 31.02 WACC 0.08 FCF Gorwth 0.025 Capex Growth V 0.93 PV future CF 4,739,792 PV perpetuity 24,979,122 Total EV 29,718,914 debt 100 Equity Value 29,719,014 Shares Outstanding 542.000 Target Share Price 5483 EST EPS 1 2.09 Multiple $ 26.19 Best Case Worst Case Valuation WACC 0.08 FCF Gorwth 0.025 Capex Growth 0.08 v 0.93 PV future CF 5,101,003 PV perpetuity 30,142,907 Total EV 35,243,910 debt 100 Equity Value 35,244,010 Shares Outstanding 542,000 Target Share Price 6503 EST EPS 2.10 Multiple $ 31.02 Valuation WACC 0.08 FCF Gorwth 0.025 Capex Growth 0.08 V 0.93 PV future CF 4,780,755 PV perpetuity 23,053 052 Total EV 27.833,805 debt 100 Equity Value 27,833,906 Shares Outstanding 542.000 Target Share Price 5135 ESTEPS 5 232 Multiple $ 22.11 Valuation We can expect a stock price of $54.83 if we assume a base case scenario, S51.35 with a worst case scenario, and a solid $65.03 with a best case scenario. Our estimated earnings per share will increase from 2.09 with a base case, to 2.32 with a worst case, and 2.10 with our best case due to an increased cost of revenue. Base Case Valtation 0.08 Base Target Share EST EPS Multiple Worst 5483 2.09 26.19 Best 5135 2.32) 22.11 65 03 2.10 31.02 WACC 0.08 FCF Gorwth 0.025 Capex Growth V 0.93 PV future CF 4,739,792 PV perpetuity 24,979,122 Total EV 29,718,914 debt 100 Equity Value 29,719,014 Shares Outstanding 542.000 Target Share Price 5483 EST EPS 1 2.09 Multiple $ 26.19 Best Case Worst Case Valuation WACC 0.08 FCF Gorwth 0.025 Capex Growth 0.08 v 0.93 PV future CF 5,101,003 PV perpetuity 30,142,907 Total EV 35,243,910 debt 100 Equity Value 35,244,010 Shares Outstanding 542,000 Target Share Price 6503 EST EPS 2.10 Multiple $ 31.02 Valuation WACC 0.08 FCF Gorwth 0.025 Capex Growth 0.08 V 0.93 PV future CF 4,780,755 PV perpetuity 23,053 052 Total EV 27.833,805 debt 100 Equity Value 27,833,906 Shares Outstanding 542.000 Target Share Price 5135 ESTEPS 5 232 Multiple $ 22.11