Using the discounted cash flow method we used in class, take the estimates provided on sales growth, operating margin, Net PPE Turnover, and NWC Turnover to estimate the free cash flows for XYZ. Then using a discounted cash flow method, estimate the implied value per share. You can assume the appropriate discount rate is 13% and the long-run growth rate is 2%.

XYZ Corporation Cash Flow Estimates for 2022-2031 XYZ Corporation Cash Flow Estimates for 2022-2031