Follow the instruction using discounted cash flow to calculate EV and per share value. Only need to finish the part that instruction mentioned, these are the only sheets provided, for other value you can use the data from outside source.

Transcribed Image Text:

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME USD ($) $ in Millions. Statement of Comprehensive Income [Abstract] Net income Other comprehensive income/(loss): Change in foreign currency translation, net of tax Change in unrealized gains/losses on derivative instruments, net of tax: Change in fair value of derivative instruments Adjustment for net (gains) /losses realized and included in net income Total change in unrealized gains/losses on derivative instruments Change in unrealized gains/losses on marketable debt securities, net of tax: Change in fair value of marketable debt securities Adjustment for net (gains) /losses realized and included in net income Total change in unrealized gains/losses on marketable debt securities Total other comprehensive income/(loss) Total comprehensive income 12 Months Ended Sep. 24, 2022 Sep. 25, 2021 Sep. 26, 2020 $ 99, 803 (1, 511) 3, 212 (1, 074) 2, 138 (12, 104) 205 (11,899) (11, 272) $ 88, 531 $ 94, 680 501 32 1, 003 1, 035 (694) (273) (967) 569 $ 95, 249 $57, 411 88 79 (1, 264) (1, 185) 1, 202 (63) 1, 139 42 $ 57, 453 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME USD ($) $ in Millions. Statement of Comprehensive Income [Abstract] Net income Other comprehensive income/(loss): Change in foreign currency translation, net of tax Change in unrealized gains/losses on derivative instruments, net of tax: Change in fair value of derivative instruments Adjustment for net (gains) /losses realized and included in net income Total change in unrealized gains/losses on derivative instruments Change in unrealized gains/losses on marketable debt securities, net of tax: Change in fair value of marketable debt securities Adjustment for net (gains) /losses realized and included in net income Total change in unrealized gains/losses on marketable debt securities Total other comprehensive income/(loss) Total comprehensive income 12 Months Ended Sep. 24, 2022 Sep. 25, 2021 Sep. 26, 2020 $ 99, 803 (1, 511) 3, 212 (1, 074) 2, 138 (12, 104) 205 (11,899) (11, 272) $ 88, 531 $ 94, 680 501 32 1, 003 1, 035 (694) (273) (967) 569 $ 95, 249 $57, 411 88 79 (1, 264) (1, 185) 1, 202 (63) 1, 139 42 $ 57, 453

Answer rating: 100% (QA)

To calculate the Enterprise Value EV and per share value using the discounted cash flow DCF method w... View the full answer