Using the Data in the appendix, find the intrinsic value of a share of Hosaka Corp. $$ Projected Sales for $2023$: $$250,000$ Gross Profit Margin: $75\%$ Operating expenses $($excluding Depreciation$)$: $10\%$ of sales $$ Depreciation for $2023$: $$62,500$ Interest Expense for all years: $$30,000/$year $$ Tax: $25\%$ Capital Expenditures for $2023$: $$75,000$ Investment in Working Capital for $2023$: $$40,000$ Sales are expected to grow at $20\%$ per year for the next $4$ years $($after $2023)$ Capital Expenditures, Depreciation, and Investment in Working Capital are expected to grow at $15\%$ per year for the next $4$ years after $2023$ Hosaka has an $8\%$ cost of capital, $$2$ Million in Debt, and $1$ Million shares outstanding $$ Hosaka is projected to have an Enterprise Value$/$EBIT multiple of $16$ on $12/31/2027$