Estimating Share Value Using the DCF Model Falowing forecasts of Whole Foods were operating profitar tax INOPAD and net operating assets INCA) as of September 25, 2016 Reported Horizon Period Smiline 2012 2018 2010 2020 Terminal Period 115.724 55.881 516 TO 545 556 (now 375 Answer the following requirements assuming a discount rate (WACO of tempered growth rate of common shares outstanding of 318.3 million and net nonoperating options (NOJ La Estimate the value of a share of Whole Foods' common in the discounted cash flow (DC models of September 25, 2016 Rounding instructions . Round anwers to the nearest whole number unless noted otherwise Use your rounded answers for subsequent call Do not use negative signs with any of your answer Raported Forecast horson 2017 2018 2011 20.30 Terminal Period 15 161 TES 17.002 FONO 35 545 556 Dreator und das 1501 3150 162 115 Prew 2015 M 277.95 2872 har FOR 1 2016 Are the requerents and countrie WACC en period rowth rate of 15 comes outstanding of 318.3 milion de nonoperations of $20 million Support at the value of a shore of Whole Foods' conmon stocking the descried cash flowiDC models of Sebe25 2016 Runding instructions Round answers to the rest whole number unless oted otherwise the younded answers for stations Do not use negative signs with any of your answers Regered Forecas Hories mo 2016 2017 2018 20.00 Terminal Period 61 SOTNOSTNOM 545 5 Desconto doces 1.500 2570 215 horcon CFF 1.1324 SK 70 2010 Thorson condena 1 Whole Foodstock closed at $30.9 on November 18, 2016, the date the 10K was filed with the SEC. How does your valuation est come with this closing price? What do you believe are some Stock prices are a function of many factors. It is impossible to speculate on the reasons for the ofference Out stack price estimates only a few cents lower than the Whole Foods Market price, indicating that we believe that Whole Foods stock is accurately priced Estimating Share Value Using the DCF Model Following are forecasts of Whole Foods sales net operating and of September 25, 2016 Reported Son 2018 20.25. Terminal Period 1143 NOR NO 0 Aiswer the following repairements assurong sinebunt cote Wince of an artist period growth rate of t.comin was cutting of 318.3 million, and pet nonoperating obligations from 242 in NO tal Estimate the value of a share of Whicle Food convince to the discounted cash flow model of September 23, 2016 Rounding instructions Hound answers to the nearest whole number unless oted the Use your rounded answers for subsequent calculations Do not use negative signs with any of your mwen Reported Foreca Horizon 2016 2012 2018 2010 2028 Terminal NA 16199 16 OFFINS HOWO 5 945 Det Round 100 3715 Answer the following requirements suing a discount com period white et common rescutstanding of 18.3 million and netonoperating $20 million taman the value of a share ar While Foods common stocking the discounted cash flow models atember 2016 Rounding instructions Round ware whole number used the Use your rounded awr for sure Segon Do not use negative signs with any of your Here 2017 2018 2013 Trileri ICH INCOME Ow ch LA NO 1 Spot doplam Wale Foodstock dated at $30.96 on November 16, 2016 the date the towarded with the SEC How does your valuationsmate compare with this price? What you become Stock area function of many factors. It is impossible to speculate on the rions for the Grence Estimating Share Value Using the DCF Model Falowing forecasts of Whole Foods were operating profitar tax INOPAD and net operating assets INCA) as of September 25, 2016 Reported Horizon Period Smiline 2012 2018 2010 2020 Terminal Period 115.724 55.881 516 TO 545 556 (now 375 Answer the following requirements assuming a discount rate (WACO of tempered growth rate of common shares outstanding of 318.3 million and net nonoperating options (NOJ La Estimate the value of a share of Whole Foods' common in the discounted cash flow (DC models of September 25, 2016 Rounding instructions . Round anwers to the nearest whole number unless noted otherwise Use your rounded answers for subsequent call Do not use negative signs with any of your answer Raported Forecast horson 2017 2018 2011 20.30 Terminal Period 15 161 TES 17.002 FONO 35 545 556 Dreator und das 1501 3150 162 115 Prew 2015 M 277.95 2872 har FOR 1 2016 Are the requerents and countrie WACC en period rowth rate of 15 comes outstanding of 318.3 milion de nonoperations of $20 million Support at the value of a shore of Whole Foods' conmon stocking the descried cash flowiDC models of Sebe25 2016 Runding instructions Round answers to the rest whole number unless oted otherwise the younded answers for stations Do not use negative signs with any of your answers Regered Forecas Hories mo 2016 2017 2018 20.00 Terminal Period 61 SOTNOSTNOM 545 5 Desconto doces 1.500 2570 215 horcon CFF 1.1324 SK 70 2010 Thorson condena 1 Whole Foodstock closed at $30.9 on November 18, 2016, the date the 10K was filed with the SEC. How does your valuation est come with this closing price? What do you believe are some Stock prices are a function of many factors. It is impossible to speculate on the reasons for the ofference Out stack price estimates only a few cents lower than the Whole Foods Market price, indicating that we believe that Whole Foods stock is accurately priced Estimating Share Value Using the DCF Model Following are forecasts of Whole Foods sales net operating and of September 25, 2016 Reported Son 2018 20.25. Terminal Period 1143 NOR NO 0 Aiswer the following repairements assurong sinebunt cote Wince of an artist period growth rate of t.comin was cutting of 318.3 million, and pet nonoperating obligations from 242 in NO tal Estimate the value of a share of Whicle Food convince to the discounted cash flow model of September 23, 2016 Rounding instructions Hound answers to the nearest whole number unless oted the Use your rounded answers for subsequent calculations Do not use negative signs with any of your mwen Reported Foreca Horizon 2016 2012 2018 2010 2028 Terminal NA 16199 16 OFFINS HOWO 5 945 Det Round 100 3715 Answer the following requirements suing a discount com period white et common rescutstanding of 18.3 million and netonoperating $20 million taman the value of a share ar While Foods common stocking the discounted cash flow models atember 2016 Rounding instructions Round ware whole number used the Use your rounded awr for sure Segon Do not use negative signs with any of your Here 2017 2018 2013 Trileri ICH INCOME Ow ch LA NO 1 Spot doplam Wale Foodstock dated at $30.96 on November 16, 2016 the date the towarded with the SEC How does your valuationsmate compare with this price? What you become Stock area function of many factors. It is impossible to speculate on the rions for the Grence