Use the information and determine the value of equity and the price per share

				1	2	3	4	5
Cash				80	90	95	100	105
Marketable sec				10	20	30	40	50
Accounts receivable				200	230	260	290	325
Inventories				300	400	500	600	700
Other current operating assets				50	60	70	80	90
Net fixed assets				1000	1100	1200	1300	1 400
Other non-current operating assets				40	50	60	70	90
total assets				1680	1950	2215	2480	2760
Accts. payable, accruals and other operating current liabilities				300	320	330	340	350
short term debt				50	50	50	50	50
Other operating non-current liabilities				30	45	50	55	60
long term debt				100	100	100	100	100
total liabilities				480	515	530	545	560
common stock (100 sh outstanding)				700	885	1085	1285	1450
preferred stock				0	0	0	0	0
retained earnings				500	550	600	650	750
total equity				1200	1435	1685	1935	2200
total lia and equity				1680	1950	2215	2480	2760

additional information:
cost of capital		9%
long term growth%		1%
tax rate =		40%
shares outstanding		500
					for the next five years
NOPAT				500	600	700	800	700,0