Estimating Share Value Using the DCF Model

Following are forecasts of Illinois Tool Works Inc, sales, net operating profit after tax $($NOPAT$),$ and net operating assets $($NOA$)$ as of December $31,2018.$ Note: Complete the entire question in Excel and format each answer to two decimal places. Then enter the answers into the provided spaces below wi two decimal places.

$\backslash$table$[[,$Reported,Forecast Horizon Period,Terminal,$],[$S millions,$2018,2019,2020,2021,2022,$Period$],[$Sales$,$$$14,768,$$$15,654,$$$16,593,$$$17,589,$$$18,644,$$$19,017$