Valuation Using Price-to-NOPAT Multiple The following table provides summary data for Applied Materials Inc. and its competitors, KLA Tencor Corporation and Lam Research Corporation. (in millions) Applied Materials KLA Tencor Lam Research Company assumed value $9,679 $11,418 Equity assumed value $8,876 $13,133 NOPAT $1,444 $440 $674 Net income $1,377 $366 $656 Net nonoperating obligations (assets) $(1,369) $803 $(1,715) Common shares outstanding 1,160.0 157.9 158.5 a. Compute the price to NOPAT ratio for both KLA Tencor Corporation and Lam Resear Corporation. Round answers to two decimal places, when applicable. KLA Tencor Lam Research Price to NOPAT ratio 21.99 X 16.94 b. Use KLA Tencor Corporation and Lam Research Corporation as comparables, along with the price to NOPAT ratios from part a, and then estimate for Applied Materials its company intrinsic value, its equity intrinsic value, and its equity intrinsic value per shar Round company and equity intrinsic values to the nearest million. Round equity intrinsic value per share to two decimal places. Applied Materials Company intrinsic value $ 28,107.46 x million Equity intrinsic value Equity intrinsic value per share $ $ 29,476.46 million 25.41 x