Whole foods market DCF analysis, I'm getting a very low number using both XNPV and EBITDA Multiples. Could the stock just be that over valued. I even went crazy and gave them a 12% Growth rate for 10 years and 4 percent for the terminal value, and only discounted by their low WaCC of 6.7 percent which is less than their COE