Estimating Share Value Using the DCF Model

Following are forecasts of sales, net operating profit after tax $($NOPAT$),$ and net operating assets $($NOA$)$ as of December $31,2018,$ for Humana.

$\backslash$table$[[$$ millions,$\backslash$table$[[$Reported$],[2018]],$Forecast Horizon Period,$\backslash$table$[[$Terminal$],[$Period$]]],[2019,2020,2021,2022],[$Sales$,$$$57,452,$$$58,306,$$$59,172,$$$60,052,$$$60,944,$$$61,548$