You are given the below data for the statement of cash flows as well as additional data items. Calculate the fair value per share of stock for the company, showing all steps,

In Millions of USD except Per Share

12 Months Ending

Cash Flow

Cash From Operating Activities

Net Income - CF

Depreciation And Amortization - CF

Write-Downs

Disposal/Sale of Assets

Stock Based Compensation

Other Non-Cash Items

Change in Inventories

Change in Accounts Receivable

Change in Prepaid Expenses

Change in Deferred/Unearned Revenue -ST

Change in Accounts Payable & Accrued Expenses

Other Amortization of Non-Cash Expenses/Gains

Change in Other Assets

Change In Other Liabilites

Total Cash Flows From Operations

Amortization of Debt Discount

Change in Notes Receivable

Change in Deposits

Foreign Exchange Gains/Losses

Cash From Investing Activities

Capital Expenditures

Acquisition of Business

Other Investing Activities

Proceeds From Short-Term Marketable Securities

Purchase of Intangibles

Total Cash Flows From Investing

Cash from Financing Activities

Increase In Long-Term Borrowings

Decrease In Long-Term Borrowings

Issuance of Common Stock

Effect of Exchange Rates On Cash

Debt Financing/Issuance Costs

Other Financing Activities

Cash Paid For Taxes

Cash Paid For Interest

Exercise of Stock Options

Net Change In Cash

Proceeds From Exercise/Issuance of Warrants

Cash and Cash Equivalents (End of Period)

Cash and Cash Equivalents (Beg of Period)

Minority Interest - CF (Financing)

Repayment Of Finance Leases

Total Cash Flows From Financing

AdditionalInformation

Weighted Average Cost of Cap

WACC Cost of Equity

Interest Expense

Effective Tax Rate

Total Equity

Dividends Paid

Shares Outstanding

FY 2020

12/31/2020

862.0

2.322.0

202.0

117.0

1.734.0

228.0

-422.0

-652.0

-251.0

321.0

2.102.0

-1.416.0

495.0

5,943.0

180.0

0.0

7.0

114.0

-3.157.0

-75.0

110.0

-10.0

-3.132.0

9.713.0

-11.863.0

12.269.0

334.0

-6.0

0.0

115.0

444.0

13,118.0

417.0

19 901.0

6.783.0

-219.0

-338.0

9.973.0

15.59

15.77

546.0

11.85

28.494 0

0.0

1.004.0

Question completion Status voorwe give owner were in Millions of USD except Per Share FY 2020 12 Months Ending 12/31/2020 Cash Flow Cash From Operating Activities Net Income - CF 8620 Depreciation And Amortization - CF 23220 Write-Downs 2020 Disposal/Sale of Assets 3170 Stock Based Compensation 1,7340 Other Non-Cash Items 2280 Change in Inventories 4220 Change in Accounts Receivable -6520 Change in Prepaid Expenses -2510 Change in Deferred/Uneamed Revenue -ST 3210 Change in Accounts Payable & Accrued Expenses 2.1020 Other Amortization of Non-Cash Expenses/Gains Change in Other Assets -1.416,0 Change in Other Liabilites 4960 Total Cash Flows From Operations 5.943.0 Amortization of Debt Discount 180.0 Change in Notes Receivable 0.0 Change in Deposits 70 Foreign Exchange Gains/Losses 114.0 Cash From Investing Activities Capital Expenditures 3,1570 Acquisition of Business -75.0 Other Investing Activities 1100 Proceeds From Short-Term Marketable Securities Purchase of Intangibles -100 Total Cash Flows From Investing 3.132.0 Cash from Financing Activities Increase in Long-Term Borrowings 9.7130 Decrease in Long-Term Borrowings -11,863.0 issuance of Common Stock 12.2690 Effect of Exchange Rates On Cash 3340 Debt Financing/issuance Costs 5.0 Other Financing Activities 0.0 Cash Paid For Taxes 115.0 Cash Paid For Interest Exercise of Stock Options Net Change in Cash 13.118.0 Proceeds From Exercise/Issuance of Warrants 4170 Cash and Cash Equivalents (End of Period) 19.9010 Cash and Cash Equivalents (Beg of Period) 6,783.0 Minority Interest - CF (Financing) -219.0 Repayment of Finance Leases 338.0 Total Cash Flows From Financing 9.973.0 Additional Information Weighted Average Cost of Cap 15.50 WACC Cost of Equity 15.77 interest Expense 5460 Efective Tax Rate 11.85 Total Equity 28,494,0 Dividends Paid 0.0 Shares Outstanding 1,00401 4.440 Question completion Status voorwe give owner were in Millions of USD except Per Share FY 2020 12 Months Ending 12/31/2020 Cash Flow Cash From Operating Activities Net Income - CF 8620 Depreciation And Amortization - CF 23220 Write-Downs 2020 Disposal/Sale of Assets 3170 Stock Based Compensation 1,7340 Other Non-Cash Items 2280 Change in Inventories 4220 Change in Accounts Receivable -6520 Change in Prepaid Expenses -2510 Change in Deferred/Uneamed Revenue -ST 3210 Change in Accounts Payable & Accrued Expenses 2.1020 Other Amortization of Non-Cash Expenses/Gains Change in Other Assets -1.416,0 Change in Other Liabilites 4960 Total Cash Flows From Operations 5.943.0 Amortization of Debt Discount 180.0 Change in Notes Receivable 0.0 Change in Deposits 70 Foreign Exchange Gains/Losses 114.0 Cash From Investing Activities Capital Expenditures 3,1570 Acquisition of Business -75.0 Other Investing Activities 1100 Proceeds From Short-Term Marketable Securities Purchase of Intangibles -100 Total Cash Flows From Investing 3.132.0 Cash from Financing Activities Increase in Long-Term Borrowings 9.7130 Decrease in Long-Term Borrowings -11,863.0 issuance of Common Stock 12.2690 Effect of Exchange Rates On Cash 3340 Debt Financing/issuance Costs 5.0 Other Financing Activities 0.0 Cash Paid For Taxes 115.0 Cash Paid For Interest Exercise of Stock Options Net Change in Cash 13.118.0 Proceeds From Exercise/Issuance of Warrants 4170 Cash and Cash Equivalents (End of Period) 19.9010 Cash and Cash Equivalents (Beg of Period) 6,783.0 Minority Interest - CF (Financing) -219.0 Repayment of Finance Leases 338.0 Total Cash Flows From Financing 9.973.0 Additional Information Weighted Average Cost of Cap 15.50 WACC Cost of Equity 15.77 interest Expense 5460 Efective Tax Rate 11.85 Total Equity 28,494,0 Dividends Paid 0.0 Shares Outstanding 1,00401 4.440