What is the estimated intrinsic stock price based on the discounted cash flow ( DCF)model of valuation, and the below information? ARMK had revenues and earnings in 2014 of $14.83Billion, & $148.96Million consecutively. They saw revenues and earnings in 2015 of $14.33Billion & $235.95Million consecutively, and in 2016 $14.42Billion and $287.81Million. The annual dividend growth in 2016 was 9.7%. The stock info is below. You may assume where there is missing information.

Aramark (ARMK)

NYSE - NYSE Delayed Price. Currency in USD

41.32+0.35 (+0.87%)

At close: November 24 1:02PM EST

Summary

Previous Close	40.97
Open	41.13
Bid	0.00 x 0
Ask	0.00 x 0
Day's Range	41.08 - 41.36
52 Week Range	32.87 - 44.12
Volume	279,785
Avg. Volume	1,195,221

Market Cap	10.128B
Beta	0.43
PE Ratio (TTM)	29.94
EPS (TTM)	1.38
Earnings Date	Feb 5, 2018 - Feb 9, 2018
Forward Dividend & Yield	0.42 (1.03%)

Income Statement

All numbers in thousands

Revenue	9/30/2016	10/2/2015	10/3/2014
Total Revenue	14,415,829	14,329,135	14,832,913
Cost of Revenue	12,890,408	12,880,424	13,363,918
Gross Profit	1,525,421	1,448,711	1,468,995
Operating Expenses
Research Development	-	-	-
Selling General and Administrative	283,342	316,740	382,851
Non Recurring	-	-	-
Others	495,765	504,033	521,581
Total Operating Expenses	-	-	-
Operating Income or Loss	746,314	627,938	564,563
Income from Continuing Operations
Total Other Income/Expenses Net	-	-	-
Earnings Before Interest and Taxes	746,314	627,938	564,563
Interest Expense	315,383	285,942	334,886
Income Before Tax	430,931	341,996	229,677
Income Tax Expense	142,699	105,020	80,218
Minority Interest	-	-	-
Net Income From Continuing Ops	287,806	235,946	148,956
Non-recurring Events
Discontinued Operations	-	-	-
Extraordinary Items	-	-	-
Effect Of Accounting Changes	-	-	-
Other Items	-	-	-
Net Income
Net Income	287,806	235,946	148,956
Preferred Stock And Other Adjustments	-	-	-
Net Income Applicable To Common Shares	287,806	235,946	148,956

44.60